Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,688£17,953£18,223£18,678£19,145£91,687
Total Expenses£11,600£11,639£11,676£11,732£11,789£58,435
Profit Before Tax£6,088£6,315£6,547£6,946£7,356£33,252
Profit After Tax £4,932£5,115£5,303£5,627£5,958£26,934
Change In Property Value£7,250£11,890£17,003£19,569£13,828£69,540
Net Return£12,182£17,005£22,306£25,195£19,787£96,474
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%107%