Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,791£19,261£19,743£94,549
Total Expenses£11,544£11,622£11,691£11,779£11,870£58,506
Profit Before Tax£6,696£6,892£7,101£7,482£7,872£36,042
Profit After Tax £5,423£5,582£5,752£6,060£6,377£29,194
Change In Property Value£7,199£13,593£15,645£16,583£13,184£66,203
Net Return£12,622£19,176£21,396£22,643£19,560£95,397
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)17%26%29%31%27%131%