Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,904£21,218£21,748£22,292£22,960£109,122
Total Expenses£18,850£18,927£19,023£19,121£19,231£95,151
Profit Before Tax£2,055£2,291£2,725£3,171£3,730£13,971
Profit After Tax £1,664£1,855£2,207£2,568£3,021£11,316
Change In Property Value£11,160£11,495£21,706£24,982£26,481£95,823
Net Return£12,824£13,350£23,913£27,550£29,502£107,139
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%11%20%23%25%90%