Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,820£18,087£18,539£19,003£19,573£93,023
Total Expenses£12,994£13,032£13,088£13,146£13,213£65,474
Profit Before Tax£4,826£5,055£5,451£5,857£6,360£27,548
Profit After Tax £3,909£4,094£4,415£4,744£5,151£22,314
Change In Property Value£9,450£9,781£15,908£18,308£19,407£72,854
Net Return£13,359£13,875£20,323£23,053£24,558£95,168
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%24%28%30%115%