Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,808£18,075£18,527£18,990£19,560£92,960
Total Expenses£13,590£13,663£13,751£13,841£13,941£68,788
Profit Before Tax£4,218£4,412£4,776£5,149£5,619£24,173
Profit After Tax £3,416£3,574£3,868£4,170£4,551£19,580
Change In Property Value£7,418£7,640£14,427£16,604£17,600£63,689
Net Return£10,834£11,214£18,295£20,774£22,152£83,269
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%