Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,819£18,087£18,539£19,002£91,003
Total Expenses£12,712£12,751£12,788£12,844£12,901£63,997
Profit Before Tax£4,844£5,068£5,298£5,695£6,101£27,006
Profit After Tax £3,923£4,105£4,292£4,613£4,942£21,875
Change In Property Value£8,125£14,991£19,146£22,036£15,572£79,870
Net Return£12,048£19,096£23,438£26,649£20,514£101,744
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)12%19%23%26%20%100%