Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£11,582£11,617£11,667£11,719£11,779£58,364
Profit Before Tax£4,018£4,217£4,563£4,917£5,355£23,070
Profit After Tax £3,255£3,416£3,696£3,983£4,338£18,687
Change In Property Value£8,400£8,694£14,140£16,274£17,250£64,759
Net Return£11,655£12,110£17,836£20,257£21,588£83,445
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)16%17%24%28%30%114%