Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,280£17,539£17,978£18,427£18,980£90,204
Total Expenses£13,250£13,322£13,409£13,498£13,595£67,074
Profit Before Tax£4,030£4,217£4,569£4,930£5,384£23,130
Profit After Tax £3,264£3,416£3,701£3,993£4,361£18,736
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£10,464£10,832£17,705£20,110£21,446£80,557
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%28%29%110%