Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£15,592£15,669£15,765£15,863£15,973£78,862
Profit Before Tax£5,288£5,524£5,958£6,403£6,961£30,135
Profit After Tax £4,283£4,475£4,826£5,186£5,639£24,409
Change In Property Value£8,699£8,959£16,918£19,472£20,640£74,688
Net Return£12,982£13,434£21,744£24,658£26,279£99,097
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%