Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,663£20,155£20,759£98,661
Total Expenses£15,793£15,867£15,958£16,051£16,154£79,822
Profit Before Tax£3,108£3,317£3,705£4,104£4,605£18,839
Profit After Tax £2,517£2,686£3,001£3,324£3,730£15,259
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£11,517£11,956£20,506£23,471£25,086£92,536
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%13%22%25%27%99%