Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,816£16,053£16,294£16,701£17,119£81,984
Total Expenses£10,286£10,322£10,357£10,408£10,460£51,834
Profit Before Tax£5,530£5,731£5,937£6,293£6,659£30,150
Profit After Tax £4,479£4,642£4,809£5,098£5,393£24,421
Change In Property Value£7,650£14,446£16,626£17,623£14,011£70,355
Net Return£12,129£19,088£21,435£22,721£19,404£94,777
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)16%25%28%29%25%122%