Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,512£19,805£20,102£20,604£21,119£101,142
Total Expenses£13,610£13,689£13,760£13,852£13,946£68,858
Profit Before Tax£5,902£6,115£6,342£6,752£7,173£32,284
Profit After Tax £4,781£4,953£5,137£5,469£5,810£26,150
Change In Property Value£9,006£17,006£19,573£20,747£16,494£82,826
Net Return£13,787£21,960£24,709£26,216£22,304£108,976
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%23%26%28%24%116%