Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,948£22,277£22,611£23,177£23,756£113,769
Total Expenses£13,956£14,001£14,045£14,112£14,181£70,296
Profit Before Tax£7,992£8,276£8,566£9,065£9,575£43,474
Profit After Tax £6,473£6,703£6,939£7,342£7,756£35,214
Change In Property Value£8,750£16,144£20,619£23,731£16,770£86,013
Net Return£15,223£22,847£27,558£31,073£24,526£121,227
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%21%25%28%22%109%