Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,471£19,958£20,457£97,970
Total Expenses£13,543£13,621£13,691£13,781£13,874£68,509
Profit Before Tax£5,358£5,563£5,781£6,177£6,583£29,461
Profit After Tax £4,340£4,506£4,682£5,003£5,332£23,863
Change In Property Value£6,000£12,240£15,912£16,708£12,280£63,140
Net Return£10,340£16,746£20,594£21,711£17,613£87,003
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)11%18%22%23%19%93%