Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,676£17,941£18,210£18,666£19,132£91,625
Total Expenses£12,133£12,210£12,278£12,365£12,454£61,439
Profit Before Tax£5,543£5,732£5,933£6,301£6,678£30,186
Profit After Tax £4,490£4,643£4,806£5,104£5,409£24,450
Change In Property Value£7,800£14,729£16,952£17,969£14,285£71,735
Net Return£12,290£19,372£21,757£23,072£19,694£96,185
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%24%27%29%25%121%