Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,235£18,691£19,158£91,749
Total Expenses£13,261£13,338£13,406£13,493£13,583£67,082
Profit Before Tax£4,439£4,627£4,829£5,197£5,575£24,668
Profit After Tax £3,595£3,748£3,911£4,210£4,516£19,981
Change In Property Value£8,850£16,712£19,233£20,387£16,208£81,390
Net Return£12,445£20,460£23,145£24,597£20,724£101,371
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%110%