Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,880£18,148£18,420£18,881£19,353£92,683
Total Expenses£11,136£11,175£11,213£11,269£11,327£56,121
Profit Before Tax£6,744£6,973£7,208£7,612£8,026£36,561
Profit After Tax £5,463£5,648£5,838£6,165£6,501£29,615
Change In Property Value£4,125£9,769£13,000£15,095£11,095£53,084
Net Return£9,588£15,417£18,838£21,260£17,595£82,699
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%18%22%25%21%98%