Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,140£19,427£19,719£20,211£20,717£99,214
Total Expenses£13,848£13,927£13,997£14,088£14,181£70,042
Profit Before Tax£5,292£5,500£5,721£6,123£6,535£29,172
Profit After Tax £4,286£4,455£4,634£4,960£5,294£23,629
Change In Property Value£9,263£17,491£20,131£21,338£16,964£85,186
Net Return£13,549£21,946£24,765£26,298£22,258£108,816
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%