Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£12,685£12,755£12,837£12,922£13,014£64,213
Profit Before Tax£2,915£3,079£3,393£3,714£4,120£17,221
Profit After Tax £2,361£2,494£2,748£3,008£3,338£13,949
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£9,261£9,601£16,168£18,454£19,710£73,195
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%