Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,796£21,108£21,636£22,177£22,842£108,558
Total Expenses£16,582£16,660£16,755£16,853£16,962£83,813
Profit Before Tax£4,214£4,448£4,880£5,323£5,879£24,745
Profit After Tax £3,413£3,603£3,953£4,312£4,762£20,043
Change In Property Value£9,454£9,738£18,388£21,163£22,432£81,174
Net Return£12,867£13,341£22,341£25,474£27,195£101,217
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%102%