Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,080£25,456£25,838£26,484£27,146£130,004
Total Expenses£17,376£17,464£17,543£17,650£17,758£87,792
Profit Before Tax£7,704£7,992£8,295£8,834£9,388£42,213
Profit After Tax £6,240£6,474£6,719£7,156£7,604£34,192
Change In Property Value£9,999£18,448£23,562£27,117£19,163£98,289
Net Return£16,239£24,921£30,281£34,273£26,767£132,481
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%19%24%27%21%103%