Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,392£19,683£19,978£20,478£20,990£100,520
Total Expenses£14,339£14,418£14,489£14,581£14,675£72,502
Profit Before Tax£5,053£5,265£5,489£5,897£6,315£28,018
Profit After Tax £4,093£4,264£4,446£4,776£5,115£22,695
Change In Property Value£9,697£18,311£21,075£22,339£17,760£89,182
Net Return£13,790£22,576£25,521£27,116£22,875£111,876
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%110%