Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,628£23,982£24,342£24,951£25,574£122,478
Total Expenses£16,428£16,514£16,591£16,694£16,799£83,025
Profit Before Tax£7,200£7,469£7,751£8,257£8,776£39,453
Profit After Tax £5,832£6,050£6,279£6,688£7,108£31,957
Change In Property Value£11,250£21,244£24,450£25,917£20,604£103,464
Net Return£17,082£27,293£30,728£32,605£27,712£135,420
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%23%26%27%23%113%