Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,876£16,114£16,517£16,930£17,438£82,875
Total Expenses£11,213£11,248£11,299£11,351£11,413£56,525
Profit Before Tax£4,663£4,866£5,218£5,578£6,025£26,350
Profit After Tax £3,777£3,941£4,226£4,519£4,880£21,344
Change In Property Value£4,600£4,692£9,572£12,443£13,065£44,372
Net Return£8,377£8,633£13,798£16,962£17,946£65,716
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)12%12%20%24%26%94%