Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£16,943£16,987£17,052£17,120£17,199£85,301
Profit Before Tax£4,657£4,937£5,420£5,914£6,526£27,454
Profit After Tax £3,772£3,999£4,390£4,791£5,286£22,237
Change In Property Value£7,200£7,344£14,982£19,476£20,450£69,452
Net Return£10,972£11,343£19,372£24,267£25,736£91,690
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%21%22%80%