Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,480£24,847£25,220£25,850£26,497£126,894
Total Expenses£15,388£15,474£15,552£15,657£15,765£77,836
Profit Before Tax£9,093£9,373£9,667£10,193£10,732£49,058
Profit After Tax £7,365£7,592£7,831£8,256£8,693£39,737
Change In Property Value£6,800£13,872£18,034£18,935£13,917£71,558
Net Return£14,165£21,464£25,864£27,192£22,610£111,295
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)13%20%24%25%21%104%