Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,173£18,627£19,093£91,438
Total Expenses£12,771£12,848£12,916£13,003£13,092£64,630
Profit Before Tax£4,869£5,057£5,257£5,625£6,001£26,808
Profit After Tax £3,944£4,096£4,259£4,556£4,861£21,715
Change In Property Value£8,399£15,859£18,252£19,348£15,381£77,239
Net Return£12,342£19,955£22,511£23,903£20,242£98,954
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%