Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,762£21,281£21,919£104,173
Total Expenses£13,803£13,844£13,906£13,969£14,043£69,565
Profit Before Tax£6,153£6,411£6,856£7,312£7,876£34,608
Profit After Tax £4,984£5,193£5,553£5,923£6,380£28,032
Change In Property Value£9,975£10,324£16,791£19,325£20,485£76,901
Net Return£14,959£15,517£22,345£25,248£26,865£104,933
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%25%29%30%119%