Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,252£18,526£18,804£19,274£19,756£94,611
Total Expenses£11,869£11,946£12,015£12,104£12,195£60,129
Profit Before Tax£6,383£6,579£6,789£7,170£7,561£34,482
Profit After Tax £5,170£5,329£5,499£5,808£6,124£27,930
Change In Property Value£7,500£14,163£16,300£17,278£13,736£68,976
Net Return£12,670£19,492£21,798£23,085£19,860£96,906
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%26%29%30%26%128%