Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,836£26,224£26,617£27,282£27,964£133,923
Total Expenses£16,810£16,899£16,979£17,088£17,198£84,974
Profit Before Tax£9,026£9,325£9,638£10,195£10,766£48,949
Profit After Tax £7,311£7,553£7,807£8,258£8,720£39,649
Change In Property Value£11,400£21,527£24,776£26,262£20,878£104,843
Net Return£18,711£29,080£32,582£34,520£29,599£144,492
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%24%27%28%24%119%