Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,916£18,185£18,458£18,919£19,392£92,869
Total Expenses£11,301£11,340£11,378£11,434£11,492£56,944
Profit Before Tax£6,615£6,845£7,080£7,485£7,900£35,925
Profit After Tax £5,358£5,544£5,735£6,063£6,399£29,099
Change In Property Value£4,200£9,947£13,237£15,369£11,296£54,049
Net Return£9,558£15,491£18,971£21,432£17,695£83,148
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)11%18%22%25%20%96%