Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,772£23,341£23,925£114,578
Total Expenses£17,885£17,968£18,043£18,141£18,242£90,279
Profit Before Tax£4,219£4,468£4,730£5,200£5,683£24,299
Profit After Tax £3,418£3,619£3,831£4,212£4,603£19,682
Change In Property Value£10,625£19,603£25,038£28,816£20,363£104,445
Net Return£14,043£23,222£28,868£33,028£24,966£124,127
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)10%17%21%24%18%90%