Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,420£21,741£22,285£22,842£23,527£111,815
Total Expenses£16,640£16,718£16,815£16,915£17,026£84,113
Profit Before Tax£4,780£5,024£5,470£5,927£6,501£27,702
Profit After Tax £3,872£4,069£4,431£4,801£5,266£22,439
Change In Property Value£9,450£9,734£18,380£21,154£22,423£81,140
Net Return£13,322£13,803£22,811£25,955£27,689£103,579
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%