Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£15,116£15,156£15,216£15,277£15,349£76,113
Profit Before Tax£4,084£4,332£4,759£5,198£5,740£24,113
Profit After Tax £3,308£3,509£3,855£4,210£4,649£19,532
Change In Property Value£6,400£6,528£13,317£17,312£18,178£61,735
Net Return£9,708£10,037£17,172£21,523£22,827£81,267
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%21%23%81%