Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,828£16,065£16,306£16,714£17,132£82,046
Total Expenses£11,417£11,491£11,556£11,639£11,723£57,827
Profit Before Tax£4,411£4,574£4,750£5,075£5,409£24,219
Profit After Tax £3,573£3,705£3,848£4,111£4,381£19,617
Change In Property Value£7,305£13,794£15,876£16,829£13,379£67,182
Net Return£10,878£17,499£19,724£20,939£17,760£86,800
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)15%24%27%28%24%117%