Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,200£22,533£23,096£23,674£24,384£115,887
Total Expenses£19,257£19,336£19,435£19,537£19,651£97,216
Profit Before Tax£2,943£3,197£3,661£4,137£4,733£18,671
Profit After Tax £2,384£2,589£2,965£3,351£3,834£15,123
Change In Property Value£11,370£11,711£22,114£25,452£26,979£97,626
Net Return£13,754£14,301£25,080£28,802£30,813£112,750
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%12%21%24%25%93%