Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,972£19,351£19,835£20,331£97,090
Total Expenses£12,013£12,062£12,110£12,169£12,229£60,584
Profit Before Tax£6,588£6,910£7,241£7,666£8,102£36,506
Profit After Tax £5,336£5,597£5,865£6,209£6,562£29,570
Change In Property Value£9,000£15,450£19,467£20,635£18,228£82,780
Net Return£14,336£21,047£25,332£26,844£24,790£112,349
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%22%26%28%26%117%