Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,960£19,244£19,533£20,021£20,522£98,281
Total Expenses£14,063£14,142£14,211£14,302£14,395£71,113
Profit Before Tax£4,897£5,103£5,322£5,719£6,127£27,168
Profit After Tax £3,966£4,133£4,311£4,633£4,963£22,006
Change In Property Value£9,480£17,901£20,603£21,839£17,362£87,184
Net Return£13,446£22,034£24,913£26,471£22,325£109,190
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%110%