Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,220£17,478£17,740£18,184£18,639£89,261
Total Expenses£12,248£12,324£12,391£12,478£12,566£62,007
Profit Before Tax£4,972£5,154£5,349£5,706£6,073£27,254
Profit After Tax £4,027£4,175£4,333£4,622£4,919£22,076
Change In Property Value£7,950£15,012£17,278£18,314£14,560£73,114
Net Return£11,977£19,187£21,610£22,937£19,479£95,190
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%117%