Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,100£20,401£20,912£21,434£22,077£104,925
Total Expenses£15,436£15,513£15,607£15,703£15,810£78,068
Profit Before Tax£4,664£4,889£5,305£5,732£6,268£26,857
Profit After Tax £3,778£3,960£4,297£4,643£5,077£21,754
Change In Property Value£8,640£8,899£16,805£19,341£20,501£74,186
Net Return£12,418£12,859£21,102£23,983£25,578£95,940
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%107%