Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,879£19,351£19,835£20,430£97,095
Total Expenses£13,580£13,654£13,744£13,837£13,939£68,755
Profit Before Tax£5,020£5,225£5,607£5,998£6,491£28,340
Profit After Tax £4,066£4,232£4,541£4,858£5,258£22,955
Change In Property Value£2£2£4,900£8,747£11,639£25,291
Net Return£4,068£4,234£9,441£13,605£16,897£48,246
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)5%6%13%18%23%65%