Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,398£20,908£21,431£102,635
Total Expenses£13,633£13,712£13,783£13,876£13,971£68,975
Profit Before Tax£6,168£6,385£6,615£7,032£7,460£33,660
Profit After Tax £4,996£5,172£5,358£5,696£6,043£27,264
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£4,999£11,172£16,068£19,948£15,972£68,159
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)5%12%17%21%17%73%