Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,346£16,754£17,173£17,688£84,065
Total Expenses£12,736£12,806£12,890£12,975£13,070£64,476
Profit Before Tax£3,368£3,540£3,865£4,198£4,619£19,589
Profit After Tax £2,728£2,867£3,130£3,400£3,741£15,867
Change In Property Value£8,050£8,332£13,551£15,596£16,532£62,060
Net Return£10,778£11,199£16,681£18,996£20,273£77,928
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)15%16%24%27%29%111%