Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£16,999£17,424£17,859£85,529
Total Expenses£11,694£11,769£11,835£11,919£12,005£59,221
Profit Before Tax£4,806£4,979£5,164£5,505£5,854£26,308
Profit After Tax £3,893£4,033£4,183£4,459£4,742£21,310
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£3,896£9,033£13,108£16,336£13,016£55,388
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%12%17%21%17%73%