Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,852£19,135£19,613£20,103£20,707£98,410
Total Expenses£13,891£13,931£13,989£14,049£14,120£69,981
Profit Before Tax£4,961£5,204£5,624£6,054£6,586£28,429
Profit After Tax £4,018£4,215£4,555£4,904£5,335£23,028
Change In Property Value£5,800£5,916£12,069£15,689£16,474£55,948
Net Return£9,818£10,131£16,624£20,593£21,809£78,975
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)11%11%18%23%24%88%