Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,572£23,136£23,830£113,256
Total Expenses£18,056£18,134£18,232£18,333£18,445£91,200
Profit Before Tax£3,640£3,887£4,340£4,804£5,386£22,056
Profit After Tax £2,949£3,149£3,515£3,891£4,362£17,865
Change In Property Value£7,000£7,140£14,566£18,935£19,882£67,523
Net Return£9,949£10,289£18,081£22,826£24,244£85,388
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)9%9%16%21%22%77%