Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,912£19,196£19,484£19,971£20,470£98,032
Total Expenses£13,253£13,332£13,401£13,492£13,585£67,063
Profit Before Tax£5,659£5,864£6,082£6,479£6,885£30,969
Profit After Tax £4,584£4,750£4,927£5,248£5,577£25,085
Change In Property Value£8,729£16,484£18,971£20,110£15,987£80,281
Net Return£13,313£21,234£23,898£25,357£21,564£105,366
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%26%28%24%117%