Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,948£22,277£22,611£23,177£23,756£113,769
Total Expenses£15,456£15,539£15,613£15,712£15,812£78,132
Profit Before Tax£6,492£6,738£6,998£7,465£7,944£35,637
Profit After Tax £5,258£5,458£5,668£6,047£6,434£28,866
Change In Property Value£8,750£16,144£20,619£23,731£16,770£86,013
Net Return£14,008£21,602£26,288£29,777£23,204£114,879
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)13%19%24%27%21%103%