Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,864£16,102£16,343£16,752£17,171£82,232
Total Expenses£10,452£10,488£10,523£10,574£10,626£52,663
Profit Before Tax£5,412£5,614£5,821£6,178£6,544£29,569
Profit After Tax £4,384£4,547£4,715£5,004£5,301£23,951
Change In Property Value£6,500£10,660£15,244£17,544£12,398£62,346
Net Return£10,884£15,207£19,959£22,549£17,699£86,297
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%109%