Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,620£20,110£20,613£98,716
Total Expenses£11,413£11,454£11,494£11,553£11,614£57,529
Profit Before Tax£7,631£7,875£8,126£8,557£8,999£41,187
Profit After Tax £6,181£6,379£6,582£6,931£7,289£33,362
Change In Property Value£9,800£15,939£18,344£19,445£17,176£80,705
Net Return£15,981£22,318£24,926£26,376£24,465£114,066
Return From Rental Income (%)7%7%8%8%8%39%
Total Net Return (%)18%26%29%30%28%132%