Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,652£20,962£21,276£21,808£22,353£107,051
Total Expenses£13,557£13,638£13,710£13,805£13,902£68,613
Profit Before Tax£7,095£7,324£7,566£8,003£8,451£38,439
Profit After Tax £5,747£5,932£6,128£6,482£6,845£31,135
Change In Property Value£10,325£16,793£19,327£20,487£18,097£85,028
Net Return£16,072£22,725£25,456£26,969£24,942£116,164
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)18%25%28%29%27%127%