Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,176£19,464£19,756£20,249£20,756£99,400
Total Expenses£14,374£14,453£14,523£14,615£14,708£72,674
Profit Before Tax£4,802£5,010£5,232£5,635£6,048£26,727
Profit After Tax £3,889£4,058£4,238£4,564£4,899£21,649
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£3,892£10,558£15,841£20,004£15,655£65,951
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%20%15%71%