Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,664£19,131£19,705£93,649
Total Expenses£15,657£15,730£15,818£15,909£16,009£79,122
Profit Before Tax£2,283£2,479£2,846£3,222£3,696£14,527
Profit After Tax £1,849£2,008£2,305£2,610£2,994£11,767
Change In Property Value£5,980£6,100£12,443£16,176£16,985£57,684
Net Return£7,829£8,108£14,749£18,786£19,979£69,451
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)8%9%16%20%21%75%