Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,316£20,621£21,136£21,665£22,315£106,052
Total Expenses£16,431£16,508£16,602£16,699£16,806£83,046
Profit Before Tax£3,885£4,113£4,534£4,966£5,508£23,007
Profit After Tax £3,147£3,332£3,673£4,022£4,462£18,635
Change In Property Value£9,376£9,657£18,236£20,988£22,247£80,503
Net Return£12,523£12,989£21,908£25,010£26,709£99,138
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%26%27%101%