Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,412£17,673£17,938£18,387£18,846£90,257
Total Expenses£12,776£12,852£12,920£13,007£13,095£64,650
Profit Before Tax£4,636£4,821£5,018£5,380£5,751£25,606
Profit After Tax £3,755£3,905£4,065£4,358£4,658£20,741
Change In Property Value£8,424£15,908£18,309£19,407£15,429£77,476
Net Return£12,179£19,813£22,373£23,765£20,087£98,217
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%