Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,300£18,574£18,853£19,324£19,808£94,860
Total Expenses£13,481£13,558£13,627£13,716£13,807£68,190
Profit Before Tax£4,819£5,016£5,226£5,608£6,000£26,670
Profit After Tax £3,903£4,063£4,233£4,543£4,860£21,603
Change In Property Value£7,499£13,835£17,671£20,337£14,372£73,714
Net Return£11,402£17,898£21,904£24,880£19,232£95,316
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%19%23%27%21%102%