Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,976£19,451£20,034£95,215
Total Expenses£13,344£13,417£13,507£13,598£13,699£67,565
Profit Before Tax£4,896£5,096£5,470£5,853£6,335£27,650
Profit After Tax £3,966£4,128£4,431£4,741£5,132£22,397
Change In Property Value£7,199£7,414£14,001£16,114£17,081£61,808
Net Return£11,164£11,542£18,432£20,855£22,212£84,205
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%29%30%115%