Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,076£17,332£17,592£18,032£18,483£88,515
Total Expenses£11,217£11,255£11,291£11,345£11,401£56,509
Profit Before Tax£5,859£6,077£6,301£6,687£7,082£32,006
Profit After Tax £4,746£4,923£5,104£5,416£5,736£25,925
Change In Property Value£4,200£9,947£13,237£15,369£11,296£54,049
Net Return£8,946£14,870£18,341£20,785£17,032£79,974
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)10%17%21%24%20%92%