Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£25,962£26,611£27,276£130,626
Total Expenses£15,890£15,940£15,989£16,064£16,141£80,025
Profit Before Tax£9,310£9,638£9,973£10,546£11,135£50,601
Profit After Tax £7,541£7,807£8,078£8,543£9,019£40,987
Change In Property Value£6,000£14,210£18,909£21,956£16,138£77,213
Net Return£13,541£22,017£26,987£30,499£25,157£118,200
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)11%17%21%24%20%92%