Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,200£22,533£22,871£23,443£24,029£115,076
Total Expenses£14,625£14,671£14,715£14,782£14,852£73,644
Profit Before Tax£7,575£7,862£8,156£8,661£9,177£41,432
Profit After Tax £6,136£6,369£6,607£7,015£7,434£33,560
Change In Property Value£9,250£15,170£21,693£24,967£17,643£88,723
Net Return£15,386£21,539£28,300£31,982£25,077£122,283
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)13%18%24%27%21%104%