Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,808£27,210£27,618£28,309£29,016£138,962
Total Expenses£18,436£18,526£18,608£18,719£18,832£93,120
Profit Before Tax£8,372£8,684£9,011£9,590£10,185£45,842
Profit After Tax £6,782£7,034£7,299£7,768£8,249£37,132
Change In Property Value£10,688£19,718£25,185£28,985£20,483£105,059
Net Return£17,469£26,753£32,483£36,754£28,733£142,191
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%19%24%27%21%103%