Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,072£16,473£16,885£80,864
Total Expenses£10,426£10,461£10,495£10,546£10,598£52,526
Profit Before Tax£5,175£5,373£5,576£5,927£6,287£28,338
Profit After Tax £4,191£4,352£4,517£4,801£5,093£22,954
Change In Property Value£6,500£10,660£15,244£17,544£12,398£62,346
Net Return£10,691£15,012£19,760£22,345£17,491£85,299
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%25%28%22%107%