Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£15,506£15,583£15,677£15,774£15,882£78,423
Profit Before Tax£4,894£5,123£5,546£5,980£6,525£28,068
Profit After Tax £3,964£4,150£4,492£4,844£5,285£22,735
Change In Property Value£8,670£8,930£16,863£19,408£20,572£74,443
Net Return£12,634£13,080£21,355£24,252£25,857£97,178
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%