Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,592£20,901£21,423£21,959£22,618£107,493
Total Expenses£14,065£14,107£14,170£14,235£14,311£70,889
Profit Before Tax£6,527£6,794£7,253£7,724£8,306£36,604
Profit After Tax £5,287£5,503£5,875£6,257£6,728£29,649
Change In Property Value£4,350£4,415£10,457£13,915£16,157£49,294
Net Return£9,637£9,918£16,332£20,172£22,885£78,943
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)11%11%18%22%25%88%