Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,716£16,967£17,221£17,652£18,093£86,649
Total Expenses£10,750£10,825£10,892£10,977£11,063£54,507
Profit Before Tax£5,966£6,142£6,330£6,675£7,030£32,142
Profit After Tax £4,832£4,975£5,127£5,407£5,694£26,035
Change In Property Value£6,600£12,463£14,344£15,204£12,088£60,699
Net Return£11,432£17,438£19,471£20,611£17,782£86,734
Return From Rental Income (%)7%7%8%8%8%39%
Total Net Return (%)17%26%29%31%27%129%