Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,556£23,909£24,268£24,875£25,497£122,105
Total Expenses£16,582£16,667£16,744£16,847£16,952£83,792
Profit Before Tax£6,974£7,242£7,524£8,028£8,545£38,312
Profit After Tax £5,649£5,866£6,094£6,503£6,921£31,033
Change In Property Value£11,400£21,527£24,776£26,262£20,878£104,843
Net Return£17,049£27,393£30,870£32,765£27,800£135,876
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%25%27%23%112%