Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,452£16,699£16,949£17,373£17,807£85,280
Total Expenses£12,184£12,258£12,324£12,409£12,495£61,670
Profit Before Tax£4,268£4,440£4,625£4,964£5,313£23,611
Profit After Tax £3,457£3,597£3,746£4,021£4,303£19,125
Change In Property Value£7,961£15,033£17,302£18,340£14,581£73,218
Net Return£11,419£18,630£21,048£22,361£18,884£92,343
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%