Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,120£21,437£21,973£22,522£23,198£110,249
Total Expenses£16,808£16,886£16,982£17,081£17,191£84,948
Profit Before Tax£4,312£4,551£4,990£5,441£6,006£25,301
Profit After Tax £3,493£3,686£4,042£4,407£4,865£20,494
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£13,093£13,574£22,714£25,897£27,644£102,922
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%102%