Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,568£20,877£21,398£21,933£22,591£107,368
Total Expenses£16,418£16,495£16,590£16,687£16,796£82,985
Profit Before Tax£4,150£4,382£4,809£5,246£5,796£24,383
Profit After Tax £3,362£3,549£3,895£4,249£4,695£19,750
Change In Property Value£9,347£9,627£18,179£20,922£22,178£80,253
Net Return£12,708£13,176£22,074£25,172£26,872£100,003
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%103%