Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,956£17,210£17,468£17,905£18,353£87,893
Total Expenses£10,722£10,760£10,796£10,850£10,906£54,033
Profit Before Tax£6,234£6,450£6,673£7,055£7,447£33,859
Profit After Tax £5,050£5,225£5,405£5,715£6,032£27,426
Change In Property Value£6,625£10,865£15,537£17,882£12,636£63,545
Net Return£11,675£16,090£20,942£23,596£18,669£90,971
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)14%20%26%29%23%112%