Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£18,103£18,555£19,112£90,830
Total Expenses£12,469£12,541£12,628£12,717£12,815£63,169
Profit Before Tax£4,932£5,120£5,475£5,838£6,297£27,662
Profit After Tax £3,995£4,148£4,435£4,729£5,100£22,406
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£3,997£4,150£8,835£12,583£15,552£45,116
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)6%6%13%19%23%67%