Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,720£19,094£19,572£20,061£20,563£98,010
Total Expenses£12,688£12,736£12,795£12,855£12,916£63,989
Profit Before Tax£6,033£6,358£6,777£7,206£7,647£34,020
Profit After Tax £4,886£5,150£5,489£5,837£6,194£27,557
Change In Property Value£7,800£8,034£13,792£17,378£18,420£65,423
Net Return£12,686£13,184£19,281£23,215£24,614£92,980
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)14%15%22%26%28%104%