Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,512£16,760£17,011£17,436£17,872£85,591
Total Expenses£11,824£11,898£11,965£12,049£12,135£59,871
Profit Before Tax£4,688£4,861£5,047£5,387£5,737£25,721
Profit After Tax £3,798£3,938£4,088£4,364£4,647£20,834
Change In Property Value£7,620£14,389£16,561£17,554£13,956£70,079
Net Return£11,418£18,327£20,648£21,918£18,603£90,913
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%117%