Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,792£22,119£22,672£23,239£23,936£113,757
Total Expenses£17,478£17,557£17,655£17,756£17,868£88,314
Profit Before Tax£4,314£4,562£5,017£5,483£6,068£25,443
Profit After Tax £3,494£3,695£4,063£4,441£4,915£20,609
Change In Property Value£10,056£10,358£19,559£22,510£23,861£86,344
Net Return£13,550£14,053£23,622£26,951£28,776£106,952
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%25%27%101%