Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£23,798£24,393£25,003£119,741
Total Expenses£13,428£13,475£13,520£13,590£13,662£67,675
Profit Before Tax£9,672£9,972£10,278£10,803£11,341£52,066
Profit After Tax £7,835£8,077£8,325£8,750£9,186£42,173
Change In Property Value£9,900£18,695£21,516£22,807£18,131£91,048
Net Return£17,735£26,771£29,841£31,557£27,318£133,221
Return From Rental Income (%)8%8%8%8%9%41%
Total Net Return (%)17%26%29%30%26%128%