Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,496£20,803£21,324£21,857£22,512£106,992
Total Expenses£16,370£16,446£16,541£16,639£16,747£82,743
Profit Before Tax£4,126£4,357£4,782£5,218£5,766£24,249
Profit After Tax £3,342£3,529£3,874£4,227£4,670£19,642
Change In Property Value£9,316£9,595£18,119£20,853£22,104£79,988
Net Return£12,658£13,124£21,993£25,080£26,775£99,629
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%103%