Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,320£22,655£22,995£23,569£24,159£115,698
Total Expenses£17,102£17,185£17,260£17,360£17,461£86,369
Profit Before Tax£5,218£5,469£5,734£6,210£6,697£29,329
Profit After Tax £4,227£4,430£4,645£5,030£5,425£23,756
Change In Property Value£8,000£16,320£21,216£22,277£16,373£84,186
Net Return£12,227£20,750£25,861£27,307£21,798£107,942
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)10%16%20%21%17%84%