Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,920£26,309£26,703£27,371£28,055£134,359
Total Expenses£16,173£16,262£16,343£16,451£16,562£81,792
Profit Before Tax£9,747£10,047£10,361£10,920£11,493£52,566
Profit After Tax £7,895£8,138£8,392£8,845£9,309£42,579
Change In Property Value£10,799£20,391£23,468£24,876£19,777£99,311
Net Return£18,693£28,529£31,861£33,721£29,086£141,890
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%25%28%29%25%124%