Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,652£20,962£21,486£22,023£22,684£107,806
Total Expenses£17,951£18,028£18,124£18,221£18,330£90,655
Profit Before Tax£2,701£2,933£3,362£3,802£4,354£17,151
Profit After Tax £2,187£2,376£2,723£3,079£3,526£13,892
Change In Property Value£8,750£8,969£16,547£21,135£24,324£79,725
Net Return£10,937£11,345£19,271£24,214£27,850£93,617
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%10%17%22%25%84%