Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,112£17,454£17,891£18,338£18,796£89,591
Total Expenses£13,915£13,961£14,015£14,071£14,128£70,091
Profit Before Tax£3,197£3,493£3,875£4,267£4,669£19,500
Profit After Tax £2,589£2,829£3,139£3,456£3,782£15,795
Change In Property Value£8,850£9,116£15,648£19,717£20,900£74,230
Net Return£11,439£11,945£18,787£23,173£24,681£90,026
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%12%18%23%24%88%