Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,496£17,758£18,202£18,657£19,217£91,331
Total Expenses£12,168£12,206£12,261£12,318£12,384£61,338
Profit Before Tax£5,328£5,552£5,941£6,340£6,833£29,994
Profit After Tax £4,315£4,497£4,812£5,135£5,535£24,295
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£11,815£12,222£19,400£21,924£23,331£88,692
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%