Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,980£17,235£17,666£18,107£18,650£88,638
Total Expenses£13,319£13,391£13,477£13,565£13,662£67,413
Profit Before Tax£3,661£3,844£4,189£4,542£4,989£21,225
Profit After Tax £2,965£3,114£3,393£3,679£4,041£17,192
Change In Property Value£6,063£6,214£11,465£14,643£16,853£55,238
Net Return£9,028£9,328£14,858£18,323£20,894£72,430
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%13%20%25%28%98%