Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,846£28,403£29,113£29,841£142,503
Total Expenses£14,491£14,558£14,624£14,706£14,789£73,169
Profit Before Tax£12,809£13,288£13,779£14,407£15,052£69,334
Profit After Tax £10,375£10,763£11,161£11,670£12,192£56,160
Change In Property Value£10,500£18,025£22,712£24,074£21,266£96,576
Net Return£20,875£28,788£33,872£35,744£33,457£152,737
Return From Rental Income (%)8%9%9%9%10%45%
Total Net Return (%)17%23%27%29%27%122%