Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,168£21,486£21,808£22,353£22,912£109,726
Total Expenses£13,446£13,528£13,601£13,697£13,796£68,068
Profit Before Tax£7,722£7,958£8,207£8,656£9,116£41,659
Profit After Tax £6,255£6,446£6,648£7,011£7,384£33,743
Change In Property Value£8,699£16,426£18,904£20,039£15,931£79,998
Net Return£14,953£22,872£25,552£27,050£23,315£113,742
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)17%25%28%30%26%126%