Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,744£16,059£16,460£16,872£17,294£82,429
Total Expenses£11,398£11,441£11,492£11,544£11,597£57,472
Profit Before Tax£4,346£4,618£4,968£5,328£5,697£24,957
Profit After Tax £3,520£3,740£4,024£4,316£4,614£20,215
Change In Property Value£7,050£7,262£12,466£15,707£16,649£59,133
Net Return£10,570£11,002£16,490£20,022£21,263£79,348
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%22%27%29%108%