Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,912£19,196£19,484£19,971£20,470£98,032
Total Expenses£13,704£13,783£13,853£13,943£14,036£69,319
Profit Before Tax£5,208£5,413£5,631£6,028£6,434£28,713
Profit After Tax £4,218£4,384£4,561£4,882£5,212£23,258
Change In Property Value£9,150£17,278£19,885£21,079£16,757£84,149
Net Return£13,368£21,662£24,447£25,961£21,969£107,407
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%