Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,471£19,958£20,457£97,970
Total Expenses£13,543£13,621£13,691£13,781£13,874£68,509
Profit Before Tax£5,358£5,563£5,781£6,177£6,583£29,461
Profit After Tax £4,340£4,506£4,682£5,003£5,332£23,863
Change In Property Value£9,000£16,995£19,560£20,733£16,483£82,771
Net Return£13,340£21,501£24,242£25,737£21,815£106,634
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%26%28%23%114%