Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,536£19,829£20,126£20,630£21,145£101,267
Total Expenses£14,093£14,172£14,243£14,335£14,429£71,272
Profit Before Tax£5,443£5,657£5,884£6,295£6,716£29,995
Profit After Tax £4,409£4,582£4,766£5,099£5,440£24,296
Change In Property Value£9,454£17,852£20,546£21,779£17,314£86,944
Net Return£13,863£22,434£25,312£26,877£22,754£111,240
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%113%