Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,960£16,199£16,442£16,853£17,275£82,730
Total Expenses£10,353£10,427£10,492£10,575£10,660£52,506
Profit Before Tax£5,607£5,773£5,950£6,279£6,615£30,224
Profit After Tax £4,542£4,676£4,820£5,086£5,358£24,481
Change In Property Value£6,300£11,897£13,692£14,513£11,538£57,940
Net Return£10,842£16,572£18,512£19,599£16,896£82,421
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)17%26%29%31%26%129%