Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,364£17,624£17,889£18,336£18,794£90,008
Total Expenses£12,745£12,821£12,889£12,975£13,064£64,495
Profit Before Tax£4,619£4,803£5,000£5,361£5,731£25,513
Profit After Tax £3,741£3,890£4,050£4,342£4,642£20,665
Change In Property Value£5,600£11,424£14,851£15,594£11,461£58,930
Net Return£9,341£15,314£18,901£19,936£16,103£79,596
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)11%18%22%23%19%92%