Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,668£29,241£29,826£30,572£31,336£149,644
Total Expenses£19,989£20,096£20,196£20,312£20,431£101,025
Profit Before Tax£8,679£9,145£9,630£10,260£10,905£48,619
Profit After Tax £7,030£7,407£7,801£8,310£8,833£39,381
Change In Property Value£14,100£24,205£30,498£32,328£28,557£129,688
Net Return£21,130£31,612£38,299£40,638£37,389£169,069
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)13%20%24%26%24%108%