Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,636£18,916£19,199£19,679£20,171£96,601
Total Expenses£13,427£13,505£13,575£13,665£13,756£67,928
Profit Before Tax£5,209£5,410£5,625£6,015£6,415£28,673
Profit After Tax £4,219£4,382£4,556£4,872£5,196£23,225
Change In Property Value£7,431£13,710£17,511£20,154£14,242£73,048
Net Return£11,650£18,093£22,067£25,026£19,438£96,273
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%20%24%27%21%104%