Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,456£21,778£22,322£22,880£23,567£112,003
Total Expenses£16,663£16,741£16,839£16,938£17,050£84,231
Profit Before Tax£4,793£5,037£5,484£5,942£6,517£27,772
Profit After Tax £3,882£4,080£4,442£4,813£5,279£22,496
Change In Property Value£9,465£9,749£18,409£21,187£22,459£81,269
Net Return£13,347£13,829£22,851£26,000£27,738£103,765
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%