Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,520£17,783£18,050£18,501£18,963£90,816
Total Expenses£11,474£11,550£11,618£11,705£11,794£58,141
Profit Before Tax£6,046£6,233£6,432£6,796£7,169£32,675
Profit After Tax £4,897£5,048£5,210£5,505£5,807£26,467
Change In Property Value£7,200£13,596£15,648£16,587£13,186£66,217
Net Return£12,097£18,644£20,857£22,091£18,994£92,684
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)17%26%29%30%26%127%