Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,976£27,381£27,791£28,486£29,198£139,832
Total Expenses£15,424£15,477£15,528£15,608£15,690£77,728
Profit Before Tax£11,552£11,904£12,263£12,878£13,508£62,104
Profit After Tax £9,357£9,642£9,933£10,431£10,942£50,305
Change In Property Value£13,300£21,632£24,896£26,390£23,311£109,528
Net Return£22,657£31,273£34,829£36,821£34,252£159,832
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)19%26%29%30%28%132%