Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,791£19,261£19,743£94,549
Total Expenses£11,546£11,623£11,692£11,781£11,872£58,514
Profit Before Tax£6,694£6,890£7,099£7,480£7,871£36,034
Profit After Tax £5,422£5,581£5,750£6,059£6,375£29,188
Change In Property Value£7,200£13,596£15,648£16,587£13,186£66,217
Net Return£12,622£19,177£21,398£22,646£19,562£95,405
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)17%26%29%31%27%131%