Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,868£18,136£18,408£18,868£19,340£92,620
Total Expenses£12,957£13,033£13,102£13,190£13,279£65,561
Profit Before Tax£4,911£5,103£5,306£5,679£6,061£27,060
Profit After Tax £3,978£4,133£4,298£4,600£4,909£21,918
Change In Property Value£7,125£13,146£16,790£19,324£13,655£70,040
Net Return£11,103£17,279£21,088£23,923£18,564£91,958
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%20%24%27%21%104%