Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,572£23,136£23,830£113,256
Total Expenses£16,556£16,600£16,666£16,733£16,813£83,368
Profit Before Tax£5,140£5,422£5,906£6,403£7,017£29,888
Profit After Tax £4,164£4,391£4,784£5,187£5,684£24,210
Change In Property Value£7,000£7,140£14,566£18,935£19,882£67,523
Net Return£11,164£11,531£19,350£24,122£25,566£91,733
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%10%17%22%23%83%