Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£12,907£12,949£12,989£13,049£13,111£65,005
Profit Before Tax£6,593£6,844£7,101£7,542£7,995£36,075
Profit After Tax £5,340£5,544£5,752£6,109£6,476£29,221
Change In Property Value£8,125£13,325£19,055£21,930£15,497£77,932
Net Return£13,465£18,869£24,806£28,040£21,973£107,153
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%18%24%27%21%105%