Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£25,752£26,395£27,055£129,569
Total Expenses£19,087£19,137£19,185£19,260£19,337£96,007
Profit Before Tax£5,909£6,234£6,566£7,135£7,718£33,562
Profit After Tax £4,786£5,049£5,319£5,779£6,252£27,185
Change In Property Value£12,500£20,500£29,315£33,739£23,842£119,896
Net Return£17,286£25,549£34,634£39,518£30,094£147,081
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%16%21%24%18%90%