Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,176£28,599£29,028£29,753£30,497£146,053
Total Expenses£18,151£18,243£18,327£18,441£18,559£91,721
Profit Before Tax£10,025£10,355£10,701£11,312£11,939£54,332
Profit After Tax £8,120£8,388£8,667£9,163£9,670£44,009
Change In Property Value£12,432£23,476£27,018£28,640£22,768£114,334
Net Return£20,552£31,864£35,686£37,802£32,439£158,343
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%24%27%28%24%119%