Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,424£26,820£27,223£27,903£28,601£136,971
Total Expenses£17,142£17,232£17,313£17,423£17,536£86,646
Profit Before Tax£9,282£9,588£9,909£10,480£11,065£50,325
Profit After Tax £7,518£7,767£8,027£8,489£8,963£40,763
Change In Property Value£11,655£22,009£25,330£26,850£21,345£107,188
Net Return£19,173£29,775£33,356£35,338£30,308£147,951
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%24%27%28%24%119%