Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,276£15,505£15,738£16,131£16,534£79,184
Total Expenses£11,330£11,403£11,467£11,548£11,631£57,380
Profit Before Tax£3,946£4,102£4,271£4,583£4,903£21,805
Profit After Tax £3,196£3,323£3,459£3,712£3,971£17,662
Change In Property Value£7,275£13,738£15,811£16,759£13,324£66,907
Net Return£10,471£17,060£19,270£20,471£17,295£84,568
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%28%23%115%