Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,768£22,095£22,426£22,987£23,561£112,836
Total Expenses£16,725£16,808£16,882£16,980£17,080£84,474
Profit Before Tax£5,043£5,287£5,544£6,007£6,481£28,362
Profit After Tax £4,085£4,282£4,491£4,866£5,250£22,973
Change In Property Value£7,800£15,912£20,686£21,720£15,964£82,082
Net Return£11,885£20,194£25,176£26,585£21,214£105,055
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)10%16%20%21%17%84%