Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,080£16,321£16,566£16,980£17,405£83,352
Total Expenses£9,830£9,866£9,901£9,953£10,006£49,557
Profit Before Tax£6,250£6,455£6,665£7,027£7,398£33,795
Profit After Tax £5,063£5,228£5,399£5,692£5,993£27,374
Change In Property Value£8,400£13,662£15,723£16,667£14,722£69,174
Net Return£13,462£18,890£21,122£22,359£20,715£96,548
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)18%26%29%31%28%132%