Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,964£27,368£27,779£28,473£29,185£139,770
Total Expenses£17,032£17,085£17,136£17,216£17,298£85,766
Profit Before Tax£9,932£10,284£10,643£11,258£11,888£54,005
Profit After Tax £8,045£8,330£8,621£9,119£9,629£43,744
Change In Property Value£10,750£19,834£25,332£29,155£20,603£105,674
Net Return£18,795£28,164£33,953£38,274£30,232£149,417
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)14%20%24%28%22%107%