Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,552£18,830£19,113£19,591£20,080£96,166
Total Expenses£15,116£15,194£15,264£15,353£15,445£76,372
Profit Before Tax£3,436£3,636£3,849£4,237£4,636£19,794
Profit After Tax £2,783£2,945£3,118£3,432£3,755£16,033
Change In Property Value£10,500£19,828£22,820£24,189£19,230£96,566
Net Return£13,283£22,773£25,938£27,621£22,985£112,599
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)12%21%23%25%21%101%