Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£11,317£11,359£11,423£11,488£11,566£57,153
Profit Before Tax£9,564£9,834£10,300£10,778£11,368£51,843
Profit After Tax £7,746£7,965£8,343£8,730£9,208£41,993
Change In Property Value£5,500£5,638£9,246£13,221£15,216£48,820
Net Return£13,246£13,603£17,588£21,951£24,425£90,814
Return From Rental Income (%)12%12%12%13%14%63%
Total Net Return (%)20%20%26%33%36%136%