Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,160£17,417£17,679£18,121£18,574£88,950
Total Expenses£12,082£12,157£12,224£12,310£12,398£61,172
Profit Before Tax£5,079£5,260£5,454£5,810£6,175£27,778
Profit After Tax £4,114£4,261£4,418£4,706£5,002£22,501
Change In Property Value£5,200£10,608£13,790£14,480£10,643£54,721
Net Return£9,314£14,869£18,208£19,186£15,645£77,222
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)12%19%23%24%20%97%