Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,852£19,135£19,422£19,907£20,405£97,721
Total Expenses£13,216£13,294£13,364£13,454£13,547£66,875
Profit Before Tax£5,636£5,841£6,058£6,453£6,858£30,846
Profit After Tax £4,565£4,731£4,907£5,227£5,555£24,985
Change In Property Value£8,700£16,429£18,908£20,042£15,934£80,012
Net Return£13,265£21,159£23,815£25,269£21,489£104,997
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%26%28%24%117%