Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£14,561£14,631£14,716£14,803£14,898£73,610
Profit Before Tax£1,939£2,116£2,450£2,792£3,225£12,523
Profit After Tax £1,571£1,714£1,984£2,262£2,612£10,143
Change In Property Value£5,500£5,610£11,444£14,878£15,622£53,054
Net Return£7,071£7,324£13,429£17,140£18,234£63,197
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)8%9%16%20%22%75%