Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,476£16,723£16,974£17,398£17,833£85,405
Total Expenses£10,835£10,872£10,907£10,960£11,014£54,589
Profit Before Tax£5,641£5,851£6,067£6,438£6,819£30,816
Profit After Tax £4,569£4,739£4,914£5,215£5,523£24,961
Change In Property Value£4,050£9,592£12,764£14,820£10,893£52,119
Net Return£8,619£14,331£17,678£20,035£16,416£77,080
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)10%17%21%24%20%93%