Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,716£20,012£20,312£20,820£21,340£102,200
Total Expenses£12,659£12,738£12,809£12,902£12,997£64,106
Profit Before Tax£7,057£7,273£7,502£7,918£8,343£38,094
Profit After Tax £5,716£5,891£6,077£6,413£6,758£30,856
Change In Property Value£8,100£15,296£17,604£18,660£14,835£74,494
Net Return£13,816£21,187£23,681£25,073£21,593£105,350
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%26%29%30%26%127%