Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,496£17,758£18,025£18,475£18,937£90,692
Total Expenses£11,793£11,870£11,937£12,024£12,113£59,737
Profit Before Tax£5,703£5,889£6,088£6,451£6,824£30,955
Profit After Tax £4,619£4,770£4,931£5,226£5,528£25,073
Change In Property Value£8,750£14,231£16,379£17,362£15,336£72,058
Net Return£13,369£19,001£21,310£22,587£20,864£97,131
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)18%25%28%30%27%128%