Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,960£19,244£19,533£20,021£20,522£98,281
Total Expenses£12,563£12,604£12,643£12,703£12,763£63,277
Profit Before Tax£6,397£6,640£6,890£7,319£7,759£35,004
Profit After Tax £5,181£5,379£5,581£5,928£6,284£28,353
Change In Property Value£7,900£12,956£18,527£21,323£15,068£75,774
Net Return£13,081£18,335£24,108£27,251£21,353£104,127
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%24%27%22%105%