Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£13,289£13,326£13,379£13,434£13,498£66,926
Profit Before Tax£3,511£3,726£4,099£4,482£4,955£20,773
Profit After Tax £2,844£3,018£3,320£3,630£4,013£16,826
Change In Property Value£9,800£10,143£16,497£18,986£20,126£75,552
Net Return£12,644£13,161£19,817£22,616£24,139£92,378
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)15%15%23%26%28%107%