Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£19,237£19,315£19,413£19,513£19,624£97,101
Profit Before Tax£2,364£2,609£3,059£3,521£4,100£15,654
Profit After Tax £1,914£2,113£2,478£2,852£3,321£12,679
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£13,314£13,855£24,651£28,371£30,371£110,563
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)11%11%20%23%25%91%