Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,900£16,138£16,381£16,790£17,210£82,419
Total Expenses£10,616£10,653£10,687£10,739£10,791£53,486
Profit Before Tax£5,284£5,486£5,693£6,051£6,419£28,933
Profit After Tax £4,280£4,443£4,612£4,902£5,199£23,436
Change In Property Value£5,300£10,812£14,056£14,758£10,847£55,773
Net Return£9,580£15,255£18,667£19,660£16,046£79,209
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%19%23%24%20%97%