Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,244£17,503£17,940£18,389£18,940£90,016
Total Expenses£14,635£14,707£14,794£14,882£14,980£73,998
Profit Before Tax£2,609£2,796£3,147£3,506£3,960£16,018
Profit After Tax £2,113£2,265£2,549£2,840£3,208£12,975
Change In Property Value£6,875£7,047£13,001£16,606£19,112£62,641
Net Return£8,988£9,311£15,550£19,446£22,320£75,615
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)11%11%18%23%26%89%