Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,520£17,783£18,050£18,501£18,963£90,816
Total Expenses£11,472£11,549£11,616£11,703£11,792£58,133
Profit Before Tax£6,048£6,234£6,433£6,797£7,171£32,684
Profit After Tax £4,899£5,050£5,211£5,506£5,809£26,474
Change In Property Value£7,199£13,593£15,645£16,583£13,184£66,203
Net Return£12,097£18,643£20,855£22,089£18,992£92,677
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)17%26%29%30%26%127%