Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,840£16,078£16,319£16,727£17,145£82,108
Total Expenses£10,663£10,736£10,801£10,884£10,968£54,053
Profit Before Tax£5,178£5,341£5,517£5,843£6,176£28,055
Profit After Tax £4,194£4,326£4,469£4,733£5,003£22,725
Change In Property Value£7,700£12,524£14,413£15,278£13,496£63,411
Net Return£11,894£16,850£18,882£20,011£18,499£86,136
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)18%25%28%30%28%129%