Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,772£21,084£21,400£21,935£22,483£107,673
Total Expenses£13,356£13,399£13,441£13,505£13,571£67,273
Profit Before Tax£7,416£7,684£7,958£8,430£8,912£40,401
Profit After Tax £6,007£6,224£6,446£6,828£7,219£32,725
Change In Property Value£8,375£13,735£19,641£22,605£15,974£80,330
Net Return£14,382£19,959£26,087£29,433£23,193£113,055
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%107%