Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,720£19,094£19,476£19,963£20,462£97,716
Total Expenses£10,738£10,787£10,836£10,895£10,956£54,211
Profit Before Tax£7,983£8,307£8,640£9,068£9,507£43,505
Profit After Tax £6,466£6,729£6,999£7,345£7,700£35,239
Change In Property Value£7,800£13,390£16,871£17,884£15,797£71,742
Net Return£14,266£20,119£23,870£25,229£23,498£106,981
Return From Rental Income (%)7%8%8%8%9%39%
Total Net Return (%)16%23%27%28%26%120%