Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,692£19,987£20,487£20,999£21,629£102,795
Total Expenses£15,810£15,886£15,979£16,074£16,179£79,928
Profit Before Tax£3,882£4,102£4,508£4,925£5,450£22,867
Profit After Tax £3,144£3,322£3,652£3,990£4,414£18,522
Change In Property Value£8,954£9,222£17,414£20,042£21,245£76,877
Net Return£12,098£12,544£21,066£24,032£25,659£95,400
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%23%26%28%103%