Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£13,383£13,421£13,478£13,536£13,605£67,423
Profit Before Tax£4,749£4,983£5,386£5,800£6,311£27,229
Profit After Tax £3,847£4,036£4,363£4,698£5,112£22,055
Change In Property Value£6,975£7,149£13,191£16,847£19,390£63,552
Net Return£10,822£11,185£17,553£21,545£24,502£85,607
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)13%13%20%25%28%99%