Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,368£22,704£23,044£23,620£24,211£115,946
Total Expenses£14,159£14,205£14,249£14,317£14,387£71,318
Profit Before Tax£8,209£8,499£8,795£9,303£9,824£44,629
Profit After Tax £6,649£6,884£7,124£7,535£7,957£36,149
Change In Property Value£5,325£12,611£16,782£19,486£14,322£68,527
Net Return£11,974£19,495£23,906£27,021£22,279£104,676
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)11%17%21%24%20%93%