Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,364£17,624£17,889£18,336£18,794£90,008
Total Expenses£11,245£11,284£11,321£11,376£11,432£56,658
Profit Before Tax£6,119£6,341£6,568£6,960£7,362£33,350
Profit After Tax £4,956£5,136£5,320£5,638£5,963£27,013
Change In Property Value£7,000£11,480£16,416£18,894£13,352£67,142
Net Return£11,956£16,616£21,737£24,532£19,315£94,155
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)14%19%25%28%22%109%