Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£15,227£15,302£15,394£15,488£15,592£77,003
Profit Before Tax£3,973£4,186£4,581£4,987£5,497£23,224
Profit After Tax £3,218£3,391£3,711£4,039£4,453£18,811
Change In Property Value£8,550£8,807£16,630£19,139£20,288£73,413
Net Return£11,768£12,197£20,340£23,179£24,740£92,224
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%