Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,276£18,550£18,828£19,299£19,782£94,735
Total Expenses£11,658£11,698£11,736£11,794£11,853£58,740
Profit Before Tax£6,618£6,852£7,092£7,505£7,929£35,996
Profit After Tax £5,360£5,550£5,745£6,079£6,422£29,156
Change In Property Value£8,700£16,429£18,908£20,042£15,934£80,012
Net Return£14,060£21,979£24,652£26,121£22,356£109,168
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%24%27%29%25%121%