Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,804£19,086£19,372£19,857£20,353£97,472
Total Expenses£13,531£13,609£13,679£13,769£13,862£68,451
Profit Before Tax£5,273£5,477£5,693£6,087£6,491£29,021
Profit After Tax £4,271£4,436£4,612£4,931£5,258£23,507
Change In Property Value£7,499£13,835£17,671£20,337£14,372£73,714
Net Return£11,770£18,271£22,282£25,268£19,630£97,221
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%20%24%27%21%104%