Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,456£21,778£22,105£22,657£23,224£111,219
Total Expenses£13,102£13,147£13,190£13,256£13,323£66,019
Profit Before Tax£8,354£8,631£8,914£9,401£9,900£45,200
Profit After Tax £6,766£6,991£7,221£7,615£8,019£36,612
Change In Property Value£11,375£18,501£21,293£22,570£19,937£93,675
Net Return£18,141£25,491£28,513£30,185£27,956£130,287
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)18%25%28%30%27%127%