Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,720£19,001£19,286£19,768£20,262£97,037
Total Expenses£12,238£12,316£12,385£12,475£12,567£61,980
Profit Before Tax£6,483£6,685£6,901£7,293£7,695£35,056
Profit After Tax £5,251£5,415£5,590£5,907£6,233£28,396
Change In Property Value£7,800£14,729£16,952£17,969£14,285£71,735
Net Return£13,051£20,144£22,541£23,876£20,518£100,130
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)16%25%28%30%26%126%