Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,044£22,375£22,710£23,278£23,860£114,267
Total Expenses£13,964£14,010£14,053£14,121£14,190£70,337
Profit Before Tax£8,080£8,365£8,657£9,157£9,670£43,930
Profit After Tax £6,545£6,776£7,012£7,417£7,833£35,583
Change In Property Value£8,749£14,348£20,518£23,614£16,687£83,915
Net Return£15,294£21,124£27,530£31,031£24,520£119,498
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%19%25%28%22%108%