Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£23,897£24,495£25,107£120,238
Total Expenses£15,690£15,737£15,782£15,853£15,925£78,986
Profit Before Tax£7,506£7,807£8,115£8,642£9,182£41,252
Profit After Tax £6,080£6,324£6,573£7,000£7,438£33,414
Change In Property Value£12,000£22,660£26,080£27,644£21,977£110,361
Net Return£18,080£28,984£32,652£34,644£29,415£143,776
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%25%27%23%112%