Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£13,777£13,847£13,931£14,017£14,112£69,684
Profit Before Tax£2,423£2,596£2,923£3,258£3,682£14,882
Profit After Tax £1,963£2,103£2,368£2,639£2,982£12,055
Change In Property Value£7,680£7,910£14,937£17,192£18,223£65,943
Net Return£9,643£10,013£17,305£19,831£21,206£77,997
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%100%