Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,288£18,562£19,026£19,502£20,087£95,466
Total Expenses£16,017£16,056£16,113£16,171£16,240£80,597
Profit Before Tax£2,271£2,507£2,914£3,331£3,847£14,869
Profit After Tax £1,840£2,030£2,360£2,698£3,116£12,044
Change In Property Value£8,625£8,841£16,311£20,833£23,977£78,586
Net Return£10,465£10,871£18,671£23,531£27,092£90,630
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%17%22%25%83%