Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,824£20,121£20,423£20,934£21,457£102,759
Total Expenses£12,939£12,982£13,022£13,083£13,146£65,173
Profit Before Tax£6,885£7,140£7,401£7,850£8,311£37,587
Profit After Tax £5,577£5,783£5,995£6,359£6,732£30,445
Change In Property Value£6,500£13,260£17,238£18,100£13,303£68,401
Net Return£12,077£19,043£23,233£24,459£20,035£98,847
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)12%19%23%24%20%97%