Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,908£17,162£17,419£17,855£18,301£87,644
Total Expenses£12,467£12,543£12,610£12,695£12,782£63,097
Profit Before Tax£4,441£4,619£4,809£5,160£5,519£24,547
Profit After Tax £3,597£3,741£3,896£4,179£4,470£19,883
Change In Property Value£8,183£15,453£17,785£18,852£14,987£75,261
Net Return£11,780£19,194£21,681£23,031£19,457£95,144
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%