Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,884£23,227£23,576£24,165£24,769£118,621
Total Expenses£16,032£16,117£16,192£16,293£16,396£81,031
Profit Before Tax£6,852£7,111£7,383£7,872£8,373£37,590
Profit After Tax £5,550£5,760£5,980£6,376£6,782£30,448
Change In Property Value£9,125£16,836£21,503£24,748£17,488£89,700
Net Return£14,675£22,595£27,483£31,124£24,271£120,148
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)13%19%24%27%21%103%