Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,728£20,024£20,525£21,038£21,669£102,983
Total Expenses£15,832£15,907£16,000£16,095£16,201£80,036
Profit Before Tax£3,896£4,117£4,524£4,942£5,468£22,947
Profit After Tax £3,156£3,335£3,665£4,003£4,429£18,587
Change In Property Value£8,967£9,236£17,441£20,073£21,277£76,993
Net Return£12,123£12,571£21,105£24,076£25,706£95,580
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%23%26%28%103%