Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,308£17,740£18,184£87,084
Total Expenses£9,902£9,940£9,976£10,029£10,084£49,931
Profit Before Tax£6,898£7,112£7,332£7,711£8,100£37,153
Profit After Tax £5,587£5,761£5,939£6,246£6,561£30,094
Change In Property Value£7,200£13,596£15,648£16,587£13,186£66,217
Net Return£12,787£19,357£21,587£22,833£19,747£96,311
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)18%27%30%31%27%132%