Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,168£21,486£21,808£22,353£22,912£109,726
Total Expenses£14,361£14,405£14,447£14,512£14,579£72,304
Profit Before Tax£6,807£7,081£7,360£7,841£8,333£37,422
Profit After Tax £5,514£5,735£5,962£6,351£6,750£30,312
Change In Property Value£9,125£16,836£21,503£24,748£17,488£89,700
Net Return£14,639£22,571£27,465£31,099£24,238£120,011
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)13%19%24%27%21%103%