Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,056£16,297£16,704£17,122£17,636£83,814
Total Expenses£12,334£12,404£12,488£12,574£12,668£62,467
Profit Before Tax£3,722£3,893£4,216£4,548£4,968£21,347
Profit After Tax £3,015£3,153£3,415£3,684£4,024£17,291
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£9,615£9,951£16,252£18,458£19,685£73,961
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%28%29%110%