Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,876£16,114£16,356£16,765£17,184£82,295
Total Expenses£10,988£11,062£11,127£11,210£11,294£55,680
Profit Before Tax£4,888£5,052£5,229£5,555£5,890£26,615
Profit After Tax £3,959£4,093£4,236£4,500£4,771£21,558
Change In Property Value£5,750£9,430£13,485£15,520£10,967£55,152
Net Return£9,709£13,523£17,720£20,020£15,738£76,710
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%29%22%110%