Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,604£17,868£18,136£18,589£19,054£91,252
Total Expenses£11,109£11,147£11,184£11,240£11,297£55,978
Profit Before Tax£6,495£6,721£6,952£7,349£7,757£35,274
Profit After Tax £5,261£5,444£5,631£5,953£6,283£28,572
Change In Property Value£6,875£11,275£16,123£18,556£13,113£65,943
Net Return£12,136£16,719£21,754£24,509£19,396£94,515
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)14%20%26%29%23%112%