Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,864£16,181£16,586£17,000£17,425£83,057
Total Expenses£13,902£13,980£14,063£14,148£14,234£70,326
Profit Before Tax£1,962£2,202£2,523£2,852£3,192£12,731
Profit After Tax £1,589£1,783£2,043£2,310£2,585£10,312
Change In Property Value£7,800£8,034£13,792£17,378£18,420£65,423
Net Return£9,389£9,817£15,835£19,688£21,006£75,735
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)11%12%19%24%26%92%