Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,173£18,627£19,093£91,438
Total Expenses£12,773£12,849£12,917£13,005£13,094£64,638
Profit Before Tax£4,867£5,055£5,256£5,623£5,999£26,800
Profit After Tax £3,942£4,095£4,257£4,555£4,860£21,708
Change In Property Value£8,400£15,862£18,256£19,351£15,384£77,253
Net Return£12,342£19,957£22,513£23,906£20,244£98,961
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%