Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,628£27,027£27,433£28,119£28,822£138,029
Total Expenses£16,728£16,818£16,900£17,010£17,123£84,580
Profit Before Tax£9,900£10,209£10,533£11,108£11,698£53,448
Profit After Tax £8,019£8,269£8,532£8,998£9,476£43,293
Change In Property Value£13,125£21,347£24,568£26,042£23,004£108,087
Net Return£21,144£29,616£33,100£35,040£32,480£151,380
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%25%28%29%27%126%