Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,716£16,967£17,221£17,652£18,093£86,649
Total Expenses£10,748£10,824£10,890£10,975£11,062£54,499
Profit Before Tax£5,968£6,143£6,331£6,677£7,031£32,150
Profit After Tax £4,834£4,976£5,128£5,408£5,695£26,042
Change In Property Value£6,599£12,460£14,341£15,201£12,085£60,685
Net Return£11,432£17,436£19,469£20,609£17,780£86,727
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)17%26%29%31%27%129%