Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,440£16,687£16,937£17,360£17,794£85,218
Total Expenses£10,960£10,997£11,032£11,085£11,139£55,214
Profit Before Tax£5,480£5,689£5,905£6,275£6,655£30,004
Profit After Tax £4,439£4,608£4,783£5,083£5,391£24,303
Change In Property Value£6,850£11,234£16,065£18,489£13,066£65,703
Net Return£11,289£15,842£20,847£23,572£18,456£90,006
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%25%28%22%107%