Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,879£19,162£19,641£20,132£96,415
Total Expenses£12,012£12,053£12,091£12,150£12,209£60,515
Profit Before Tax£6,588£6,826£7,071£7,492£7,923£35,899
Profit After Tax £5,336£5,529£5,727£6,068£6,417£29,078
Change In Property Value£7,500£12,300£17,589£20,243£14,305£71,936
Net Return£12,836£17,829£23,316£26,311£20,723£101,015
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%108%