Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,852£19,135£19,422£19,907£20,405£97,721
Total Expenses£13,214£13,293£13,362£13,453£13,545£66,867
Profit Before Tax£5,638£5,842£6,059£6,455£6,860£30,854
Profit After Tax £4,567£4,732£4,908£5,228£5,557£24,992
Change In Property Value£8,699£16,426£18,904£20,039£15,931£79,998
Net Return£13,265£21,158£23,813£25,267£21,487£104,990
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%26%28%24%117%