Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,668£19,963£20,262£20,769£21,288£101,951
Total Expenses£13,567£13,609£13,649£13,710£13,773£68,309
Profit Before Tax£6,101£6,354£6,613£7,059£7,515£33,641
Profit After Tax £4,942£5,147£5,357£5,717£6,087£27,250
Change In Property Value£8,625£14,145£20,227£23,280£16,451£82,728
Net Return£13,567£19,292£25,584£28,997£22,538£109,978
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)12%18%23%27%21%101%