Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,836£20,134£20,436£20,946£21,470£102,822
Total Expenses£12,458£12,500£12,541£12,602£12,665£62,766
Profit Before Tax£7,378£7,633£7,895£8,344£8,805£40,056
Profit After Tax £5,976£6,183£6,395£6,759£7,132£32,445
Change In Property Value£9,300£17,562£20,212£21,424£17,032£85,530
Net Return£15,276£23,745£26,607£28,183£24,164£117,975
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)16%24%27%29%25%122%