Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,352£20,657£21,174£21,703£22,354£106,240
Total Expenses£17,723£17,800£17,894£17,991£18,099£89,508
Profit Before Tax£2,629£2,857£3,279£3,712£4,255£16,733
Profit After Tax £2,129£2,315£2,656£3,007£3,447£13,553
Change In Property Value£8,625£8,841£16,311£20,833£23,977£78,587
Net Return£10,754£11,155£18,967£23,840£27,424£92,140
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%17%22%25%84%