Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,668£19,963£20,262£20,769£21,288£101,951
Total Expenses£13,700£13,779£13,850£13,943£14,037£69,309
Profit Before Tax£5,968£6,184£6,412£6,826£7,251£32,642
Profit After Tax £4,834£5,009£5,194£5,529£5,873£26,440
Change In Property Value£9,075£17,137£19,723£20,906£16,620£83,461
Net Return£13,909£22,145£24,917£26,435£22,494£109,900
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%