Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,348£21,668£21,993£22,543£23,107£110,659
Total Expenses£13,896£13,941£13,983£14,049£14,116£69,984
Profit Before Tax£7,452£7,728£8,010£8,494£8,991£40,675
Profit After Tax £6,036£6,259£6,488£6,880£7,283£32,946
Change In Property Value£5,250£12,434£16,546£19,211£14,120£67,561
Net Return£11,286£18,693£23,034£26,092£21,403£100,508
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)10%17%21%24%19%91%