Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,592£20,901£21,214£21,745£22,288£106,740
Total Expenses£11,890£11,933£11,975£12,038£12,103£59,940
Profit Before Tax£8,702£8,968£9,239£9,706£10,185£46,800
Profit After Tax £7,049£7,264£7,484£7,862£8,250£37,908
Change In Property Value£4,350£10,302£13,709£15,918£11,700£55,979
Net Return£11,399£17,566£21,193£23,780£19,950£93,888
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)13%20%24%26%22%104%