Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,504£15,737£15,973£16,372£16,781£80,366
Total Expenses£11,594£11,667£11,732£11,814£11,897£58,705
Profit Before Tax£3,910£4,069£4,241£4,558£4,884£21,662
Profit After Tax £3,167£3,296£3,435£3,692£3,956£17,546
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£3,169£8,296£12,360£15,569£12,230£51,624
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%11%16%20%16%68%