Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£17,092£17,167£17,259£17,352£17,456£86,326
Profit Before Tax£2,108£2,321£2,717£3,122£3,632£13,900
Profit After Tax £1,707£1,880£2,200£2,529£2,942£11,259
Change In Property Value£9,960£10,259£19,372£22,295£23,633£85,519
Net Return£11,667£12,139£21,572£24,824£26,575£96,779
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%25%92%