Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,940£21,254£21,785£22,330£23,000£109,310
Total Expenses£16,314£16,391£16,487£16,586£16,695£82,474
Profit Before Tax£4,626£4,863£5,298£5,744£6,305£26,836
Profit After Tax £3,747£3,939£4,291£4,653£5,107£21,737
Change In Property Value£9,240£9,517£17,972£20,684£21,925£79,337
Net Return£12,987£13,456£22,263£25,337£27,031£101,074
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%