Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,352£18,811£19,375£92,083
Total Expenses£14,873£14,945£15,033£15,123£15,222£75,197
Profit Before Tax£2,767£2,959£3,319£3,688£4,153£16,887
Profit After Tax £2,241£2,397£2,688£2,987£3,364£13,678
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£10,641£11,049£19,026£21,791£23,296£85,803
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%99%