Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,840£16,078£16,480£16,892£17,398£82,687
Total Expenses£13,104£13,174£13,257£13,342£13,435£66,312
Profit Before Tax£2,736£2,904£3,223£3,550£3,963£16,375
Profit After Tax £2,216£2,352£2,610£2,875£3,210£13,264
Change In Property Value£7,199£7,414£14,001£16,114£17,081£61,808
Net Return£9,415£9,767£16,611£18,989£20,291£75,072
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%103%