Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,924£16,163£16,405£16,815£17,236£82,543
Total Expenses£12,549£12,586£12,620£12,672£12,724£63,151
Profit Before Tax£3,375£3,577£3,785£4,144£4,511£19,392
Profit After Tax £2,734£2,898£3,066£3,356£3,654£15,708
Change In Property Value£6,500£13,260£17,238£18,100£13,303£68,401
Net Return£9,234£16,158£20,304£21,456£16,958£84,109
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)9%16%20%21%17%82%