Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,276£18,550£18,828£19,299£19,782£94,735
Total Expenses£13,158£13,236£13,305£13,393£13,484£66,577
Profit Before Tax£5,118£5,314£5,524£5,906£6,297£28,159
Profit After Tax £4,145£4,305£4,474£4,784£5,101£22,808
Change In Property Value£8,700£16,429£18,908£20,042£15,934£80,012
Net Return£12,845£20,733£23,382£24,826£21,034£102,820
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%