Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,452£16,699£16,949£17,373£17,807£85,280
Total Expenses£12,183£12,258£12,324£12,408£12,494£61,666
Profit Before Tax£4,269£4,441£4,626£4,965£5,313£23,615
Profit After Tax £3,458£3,597£3,747£4,022£4,304£19,128
Change In Property Value£7,961£15,032£17,301£18,339£14,579£73,211
Net Return£11,419£18,630£21,047£22,360£18,883£92,339
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%