Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,536£19,829£20,126£20,630£21,145£101,267
Total Expenses£15,215£15,294£15,365£15,457£15,551£76,882
Profit Before Tax£4,321£4,535£4,762£5,173£5,594£24,384
Profit After Tax £3,500£3,673£3,857£4,190£4,531£19,751
Change In Property Value£7,000£14,280£18,564£19,492£14,327£73,663
Net Return£10,500£17,953£22,421£23,682£18,858£93,414
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)9%16%20%21%17%84%