Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,588£18,867£19,338£19,822£20,417£97,032
Total Expenses£16,148£16,222£16,312£16,404£16,506£81,593
Profit Before Tax£2,440£2,645£3,026£3,418£3,910£15,439
Profit After Tax £1,976£2,142£2,451£2,768£3,167£12,505
Change In Property Value£9,293£9,571£18,074£20,801£22,049£79,788
Net Return£11,269£11,714£20,525£23,570£25,217£92,294
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%12%21%24%26%95%