Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,092£19,378£19,669£20,161£20,665£98,965
Total Expenses£13,883£13,962£14,032£14,123£14,216£70,217
Profit Before Tax£5,209£5,416£5,637£6,038£6,449£28,748
Profit After Tax £4,219£4,387£4,566£4,890£5,223£23,286
Change In Property Value£3£6,200£11,067£14,727£10,260£42,257
Net Return£4,222£10,587£15,633£19,618£15,483£65,543
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)4%11%16%20%16%68%