Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,080£25,456£25,838£26,484£27,146£130,004
Total Expenses£17,378£17,466£17,545£17,651£17,760£87,800
Profit Before Tax£7,702£7,991£8,293£8,833£9,386£42,205
Profit After Tax £6,239£6,472£6,718£7,155£7,603£34,186
Change In Property Value£10,000£18,450£23,565£27,121£19,165£98,301
Net Return£16,239£24,922£30,282£34,275£26,768£132,487
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%19%24%27%21%103%