Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,372£24,738£25,109£25,736£26,380£126,334
Total Expenses£15,003£15,052£15,099£15,172£15,247£75,574
Profit Before Tax£9,369£9,686£10,009£10,564£11,132£50,760
Profit After Tax £7,589£7,845£8,108£8,557£9,017£41,116
Change In Property Value£5,625£13,322£17,728£20,584£15,129£72,387
Net Return£13,214£21,167£25,835£29,140£24,146£113,503
Return From Rental Income (%)6%7%7%7%8%34%
Total Net Return (%)11%18%22%24%20%95%