Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,280£17,539£17,802£18,247£18,704£89,572
Total Expenses£10,915£10,954£10,990£11,045£11,101£55,006
Profit Before Tax£6,365£6,586£6,812£7,202£7,602£34,567
Profit After Tax £5,155£5,334£5,518£5,834£6,158£27,999
Change In Property Value£6,750£11,070£15,830£18,219£12,875£64,744
Net Return£11,905£16,404£21,348£24,053£19,032£92,743
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)14%20%26%29%23%112%