Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,948£16,187£16,430£16,841£17,262£82,668
Total Expenses£10,943£10,979£11,014£11,065£11,118£55,120
Profit Before Tax£5,005£5,208£5,416£5,775£6,144£27,548
Profit After Tax £4,054£4,218£4,387£4,678£4,976£22,314
Change In Property Value£6,875£11,275£16,123£18,556£13,113£65,943
Net Return£10,929£15,493£20,510£23,234£18,090£88,257
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)13%18%24%27%21%104%