Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,147£17,576£18,015£86,276
Total Expenses£11,000£11,075£11,142£11,226£11,313£55,756
Profit Before Tax£5,644£5,818£6,005£6,349£6,702£30,519
Profit After Tax £4,571£4,713£4,864£5,143£5,429£24,721
Change In Property Value£6,840£12,916£14,865£15,757£12,527£62,906
Net Return£11,411£17,629£19,730£20,900£17,956£87,626
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)16%25%28%30%26%126%