Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,896£20,194£20,497£21,010£21,535£103,133
Total Expenses£14,382£14,462£14,533£14,626£14,722£72,725
Profit Before Tax£5,514£5,732£5,964£6,383£6,814£30,407
Profit After Tax £4,466£4,643£4,831£5,171£5,519£24,630
Change In Property Value£3£6,460£11,531£15,345£10,690£44,029
Net Return£4,469£11,103£16,362£20,515£16,209£68,659
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)4%11%16%20%16%68%