Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,160£20,462£20,769£21,289£21,821£104,501
Total Expenses£17,960£18,003£18,044£18,106£18,170£90,282
Profit Before Tax£2,200£2,460£2,726£3,183£3,651£14,219
Profit After Tax £1,782£1,992£2,208£2,578£2,957£11,517
Change In Property Value£7,200£17,052£22,691£26,347£19,365£92,656
Net Return£8,982£19,044£24,899£28,925£22,322£104,173
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)6%12%16%18%14%67%