Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,316£20,621£20,930£21,453£21,990£105,310
Total Expenses£14,086£14,167£14,239£14,333£14,429£71,254
Profit Before Tax£6,230£6,454£6,691£7,120£7,561£34,056
Profit After Tax £5,046£5,228£5,420£5,768£6,124£27,585
Change In Property Value£9,375£17,703£20,375£21,597£17,170£86,220
Net Return£14,421£22,931£25,795£27,365£23,294£113,805
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%