Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,879£19,351£19,835£20,430£97,095
Total Expenses£14,263£14,302£14,360£14,419£14,489£71,833
Profit Before Tax£4,338£4,577£4,991£5,416£5,940£25,262
Profit After Tax £3,513£3,707£4,043£4,387£4,812£20,462
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£9,513£9,827£16,528£20,617£21,854£78,339
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%22%23%84%