Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,560£16,808£17,229£17,659£18,189£86,445
Total Expenses£13,178£13,249£13,334£13,421£13,516£66,698
Profit Before Tax£3,382£3,560£3,895£4,239£4,673£19,748
Profit After Tax £2,739£2,883£3,155£3,433£3,785£15,996
Change In Property Value£4,800£4,896£9,988£12,984£13,633£46,301
Net Return£7,539£7,779£13,143£16,417£17,418£62,297
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%22%24%85%