Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£11,668£11,743£11,808£11,892£11,978£59,090
Profit Before Tax£4,580£4,749£4,931£5,265£5,609£25,133
Profit After Tax £3,709£3,847£3,994£4,265£4,543£20,358
Change In Property Value£7,500£14,162£16,299£17,277£13,736£68,974
Net Return£11,209£18,009£20,293£21,542£18,279£89,332
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%118%