Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,552£15,785£16,022£16,423£16,833£80,615
Total Expenses£10,260£10,296£10,330£10,380£10,432£51,697
Profit Before Tax£5,292£5,490£5,692£6,043£6,401£28,918
Profit After Tax £4,287£4,447£4,611£4,894£5,185£23,424
Change In Property Value£6,375£10,455£14,951£17,207£12,159£61,147
Net Return£10,662£14,902£19,562£22,101£17,345£84,571
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%109%