Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,364£23,714£24,070£24,672£25,289£121,109
Total Expenses£14,580£14,628£14,674£14,744£14,817£73,443
Profit Before Tax£8,784£9,087£9,397£9,928£10,472£47,667
Profit After Tax £7,115£7,360£7,611£8,041£8,482£38,610
Change In Property Value£9,125£14,965£21,400£24,629£17,405£87,524
Net Return£16,240£22,325£29,011£32,671£25,887£126,134
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)14%19%25%28%22%109%