Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,148£17,405£17,840£18,286£18,835£89,515
Total Expenses£14,179£14,251£14,337£14,426£14,523£71,716
Profit Before Tax£2,969£3,154£3,503£3,861£4,312£17,799
Profit After Tax £2,405£2,555£2,837£3,127£3,492£14,417
Change In Property Value£7,913£8,150£15,390£17,712£18,775£67,939
Net Return£10,317£10,705£18,227£20,839£22,267£82,356
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%