Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,100£17,356£17,617£18,057£18,509£88,639
Total Expenses£12,880£12,956£13,023£13,108£13,196£65,163
Profit Before Tax£4,220£4,401£4,594£4,949£5,312£23,477
Profit After Tax £3,418£3,565£3,721£4,009£4,303£19,016
Change In Property Value£7,125£11,685£16,710£19,231£13,590£68,341
Net Return£10,543£15,250£20,431£23,240£17,893£87,357
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%17%23%26%20%99%