Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,720£19,001£19,286£19,768£20,262£97,037
Total Expenses£12,236£12,314£12,383£12,474£12,566£61,972
Profit Before Tax£6,484£6,687£6,902£7,294£7,697£35,064
Profit After Tax £5,252£5,416£5,591£5,908£6,234£28,402
Change In Property Value£7,799£14,726£16,948£17,965£14,282£71,721
Net Return£13,051£20,142£22,539£23,874£20,517£100,123
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)16%25%28%30%26%126%