Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,420£21,741£22,285£22,842£23,527£111,815
Total Expenses£17,632£17,710£17,807£17,907£18,018£89,072
Profit Before Tax£3,789£4,032£4,478£4,935£5,510£22,743
Profit After Tax £3,069£3,266£3,627£3,998£4,463£18,422
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£13,269£13,772£23,466£26,830£28,665£106,002
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%13%22%25%27%99%