Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,016£17,271£17,530£17,969£18,418£88,204
Total Expenses£10,889£10,927£10,963£11,017£11,073£54,869
Profit Before Tax£6,127£6,344£6,567£6,951£7,345£33,335
Profit After Tax £4,963£5,139£5,319£5,631£5,949£27,001
Change In Property Value£4,050£9,592£12,764£14,820£10,893£52,119
Net Return£9,013£14,731£18,083£20,451£16,842£79,120
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)11%18%22%25%20%95%