Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,287£20,794£21,418£101,793
Total Expenses£15,344£15,385£15,445£15,507£15,580£77,262
Profit Before Tax£4,156£4,407£4,842£5,287£5,838£24,531
Profit After Tax £3,366£3,570£3,922£4,283£4,729£19,870
Change In Property Value£6,500£6,630£13,525£17,583£18,462£62,700
Net Return£9,866£10,200£17,447£21,866£23,191£82,570
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%21%23%81%