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£5,800£11,832£15,382£16,151£11,871£61,035
Net Return£11,160£17,382£21,126£22,230£18,293£90,191
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)12%19%23%25%20%100%