Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,480£15,790£16,105£16,508£16,921£80,804
Total Expenses£10,466£10,547£10,619£10,701£10,785£53,118
Profit Before Tax£5,014£5,243£5,486£5,807£6,136£27,686
Profit After Tax £4,062£4,247£4,444£4,703£4,970£22,426
Change In Property Value£6,450£11,073£13,951£14,788£13,063£59,325
Net Return£10,512£15,319£18,395£19,492£18,033£81,751
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%21%25%27%25%111%