Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,396£15,627£16,018£16,418£16,911£80,369
Total Expenses£12,950£12,985£13,035£13,086£13,146£65,201
Profit Before Tax£2,446£2,642£2,983£3,332£3,765£15,168
Profit After Tax £1,981£2,140£2,416£2,699£3,050£12,286
Change In Property Value£9,625£9,962£16,202£18,647£19,766£74,203
Net Return£11,606£12,102£18,618£21,347£22,816£86,489
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)14%14%22%25%27%102%