Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,984£19,269£19,558£20,047£20,548£98,405
Total Expenses£12,264£12,342£12,412£12,503£12,596£62,117
Profit Before Tax£6,720£6,926£7,146£7,544£7,952£36,288
Profit After Tax £5,443£5,610£5,788£6,110£6,441£29,393
Change In Property Value£7,800£14,729£16,952£17,969£14,285£71,735
Net Return£13,243£20,339£22,740£24,079£20,726£101,128
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%26%29%30%26%127%