Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,900£22,228£22,562£23,126£23,704£113,521
Total Expenses£13,841£13,924£13,998£14,096£14,197£70,056
Profit Before Tax£8,059£8,305£8,564£9,030£9,507£43,465
Profit After Tax £6,528£6,727£6,937£7,314£7,701£35,206
Change In Property Value£8,999£16,992£19,556£20,730£16,480£82,757
Net Return£15,526£23,719£26,493£28,044£24,181£117,964
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)17%25%28%30%26%126%