Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,372£21,693£22,018£22,568£23,133£110,784
Total Expenses£14,703£14,747£14,790£14,856£14,923£74,019
Profit Before Tax£6,669£6,945£7,228£7,713£8,210£36,765
Profit After Tax £5,402£5,626£5,855£6,247£6,650£29,779
Change In Property Value£9,375£15,375£21,986£25,304£17,882£89,922
Net Return£14,777£21,001£27,841£31,551£24,532£119,702
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)12%18%23%26%20%100%