Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,048£15,274£15,656£16,047£16,528£78,553
Total Expenses£10,535£10,569£10,618£10,668£10,727£53,117
Profit Before Tax£4,513£4,705£5,038£5,379£5,802£25,436
Profit After Tax £3,656£3,811£4,080£4,357£4,699£20,603
Change In Property Value£7,525£7,788£12,667£14,579£15,454£58,013
Net Return£11,181£11,599£16,748£18,936£20,153£78,616
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)17%18%26%29%31%120%