Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,772£23,341£23,925£114,578
Total Expenses£14,667£14,750£14,825£14,924£15,025£74,191
Profit Before Tax£7,437£7,685£7,947£8,418£8,900£40,386
Profit After Tax £6,024£6,225£6,437£6,818£7,209£32,713
Change In Property Value£6,500£13,260£17,238£18,100£13,303£68,401
Net Return£12,524£19,485£23,675£24,918£20,512£101,114
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)12%19%23%24%20%99%