Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,536£19,829£20,126£20,630£21,145£101,267
Total Expenses£14,089£14,168£14,239£14,331£14,425£71,252
Profit Before Tax£5,447£5,661£5,888£6,299£6,720£30,015
Profit After Tax £4,412£4,585£4,769£5,102£5,443£24,312
Change In Property Value£9,450£17,845£20,538£21,770£17,307£86,909
Net Return£13,862£22,430£25,307£26,872£22,750£111,222
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%113%