Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,176£19,464£19,756£20,249£20,756£99,400
Total Expenses£12,874£12,916£12,955£13,015£13,076£64,837
Profit Before Tax£6,302£6,548£6,800£7,234£7,679£34,564
Profit After Tax £5,104£5,304£5,508£5,860£6,220£27,997
Change In Property Value£6,500£13,260£17,238£18,100£13,303£68,401
Net Return£11,604£18,564£22,746£23,960£19,524£96,398
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%18%22%23%19%94%