Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,132£21,449£21,985£22,535£23,211£110,312
Total Expenses£17,010£17,087£17,184£17,283£17,393£85,956
Profit Before Tax£4,122£4,362£4,801£5,252£5,818£24,356
Profit After Tax £3,339£3,533£3,889£4,254£4,713£19,728
Change In Property Value£9,752£10,044£18,967£21,829£23,138£83,729
Net Return£13,091£13,577£22,856£26,083£27,851£103,457
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%26%27%101%