Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,120£15,422£15,731£16,124£16,527£78,925
Total Expenses£10,269£10,349£10,421£10,502£10,585£52,126
Profit Before Tax£4,851£5,073£5,310£5,622£5,942£26,799
Profit After Tax £3,930£4,109£4,301£4,554£4,813£21,707
Change In Property Value£6,300£10,815£13,627£14,445£12,759£57,946
Net Return£10,230£14,924£17,928£18,998£17,573£79,653
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%21%25%27%25%111%