Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,900£22,228£22,562£23,126£23,704£113,521
Total Expenses£13,843£13,925£14,000£14,098£14,198£70,064
Profit Before Tax£8,058£8,303£8,562£9,028£9,506£43,457
Profit After Tax £6,527£6,726£6,935£7,313£7,700£35,200
Change In Property Value£9,000£16,995£19,560£20,733£16,483£82,771
Net Return£15,527£23,721£26,495£28,046£24,183£117,971
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)17%25%28%30%26%126%