Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,464£16,711£16,962£17,386£17,820£85,343
Total Expenses£10,832£10,869£10,905£10,957£11,012£54,575
Profit Before Tax£5,632£5,842£6,057£6,428£6,809£30,768
Profit After Tax £4,562£4,732£4,906£5,207£5,515£24,922
Change In Property Value£6,749£11,068£15,827£18,216£12,872£64,732
Net Return£11,311£15,800£20,733£23,423£18,387£89,654
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%108%