Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,752£20,147£20,550£21,064£21,590£103,103
Total Expenses£12,019£12,108£12,190£12,283£12,378£60,978
Profit Before Tax£7,733£8,039£8,360£8,781£9,212£42,125
Profit After Tax £6,264£6,511£6,772£7,112£7,462£34,121
Change In Property Value£7,500£12,875£16,223£17,196£15,190£68,983
Net Return£13,764£19,386£22,994£24,308£22,651£103,104
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)16%23%27%28%26%120%