Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£18,103£18,555£19,112£90,830
Total Expenses£14,651£14,723£14,810£14,899£14,997£74,079
Profit Before Tax£2,749£2,938£3,293£3,656£4,114£16,751
Profit After Tax £2,227£2,380£2,667£2,961£3,333£13,568
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£10,477£10,878£18,713£21,429£22,908£84,405
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%100%