Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,676£20,986£21,511£22,049£22,710£107,932
Total Expenses£16,129£16,206£16,301£16,399£16,508£81,542
Profit Before Tax£4,547£4,780£5,210£5,650£6,202£26,389
Profit After Tax £3,683£3,872£4,220£4,576£5,024£21,375
Change In Property Value£9,120£9,394£17,738£20,415£21,640£78,307
Net Return£12,803£13,266£21,958£24,991£26,664£99,682
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%