Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£12,376£12,410£12,461£12,512£12,573£62,332
Profit Before Tax£3,225£3,424£3,769£4,123£4,562£19,102
Profit After Tax £2,612£2,773£3,053£3,340£3,695£15,473
Change In Property Value£5,200£5,304£10,820£14,066£14,770£50,160
Net Return£7,812£8,077£13,873£17,406£18,465£65,633
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%83%