Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,816£16,053£16,455£16,866£17,372£82,562
Total Expenses£12,199£12,234£12,285£12,337£12,398£61,453
Profit Before Tax£3,617£3,819£4,170£4,529£4,974£21,109
Profit After Tax £2,930£3,094£3,377£3,668£4,029£17,098
Change In Property Value£5,100£5,202£10,612£13,796£14,485£49,195
Net Return£8,030£8,296£13,990£17,464£18,514£66,294
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%22%24%85%