Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,500£25,883£26,271£26,928£27,601£132,181
Total Expenses£16,724£16,775£16,824£16,900£16,978£84,202
Profit Before Tax£8,776£9,107£9,447£10,027£10,622£47,979
Profit After Tax £7,108£7,377£7,652£8,122£8,604£38,863
Change In Property Value£8,500£17,340£22,542£23,669£17,397£89,448
Net Return£15,608£24,717£30,194£31,791£26,001£128,311
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)11%18%22%23%19%93%