Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£12,505£12,542£12,596£12,650£12,715£63,008
Profit Before Tax£4,391£4,607£4,983£5,367£5,843£25,191
Profit After Tax £3,557£3,732£4,036£4,347£4,733£20,405
Change In Property Value£5,200£5,304£10,820£14,066£14,770£50,160
Net Return£8,757£9,036£14,856£18,414£19,502£70,565
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)11%11%19%23%25%89%