Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,235£18,691£19,158£91,749
Total Expenses£11,923£11,962£11,999£12,055£12,112£60,050
Profit Before Tax£5,778£6,004£6,236£6,636£7,046£31,700
Profit After Tax £4,680£4,863£5,051£5,375£5,707£25,677
Change In Property Value£9,000£16,995£19,560£20,733£16,483£82,771
Net Return£13,680£21,858£24,611£26,108£22,190£108,448
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%23%26%28%24%116%