Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,252£15,481£15,713£16,106£16,508£79,060
Total Expenses£10,069£10,104£10,138£10,188£10,238£50,737
Profit Before Tax£5,183£5,376£5,575£5,918£6,270£28,323
Profit After Tax £4,198£4,355£4,516£4,794£5,079£22,942
Change In Property Value£6,250£10,250£14,658£16,869£11,921£59,948
Net Return£10,448£14,605£19,173£21,663£17,000£82,890
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)14%19%25%29%22%109%