Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,398£20,908£21,431£102,635
Total Expenses£13,098£13,140£13,180£13,242£13,305£65,965
Profit Before Tax£6,702£6,957£7,218£7,667£8,126£36,670
Profit After Tax £5,429£5,635£5,847£6,210£6,582£29,703
Change In Property Value£11,550£18,785£21,620£22,917£20,244£95,116
Net Return£16,979£24,420£27,467£29,127£26,826£124,819
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)16%23%26%28%26%120%