Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,440£22,777£23,118£23,696£24,289£116,320
Total Expenses£15,891£15,975£16,050£16,150£16,252£80,318
Profit Before Tax£6,549£6,802£7,068£7,546£8,037£36,002
Profit After Tax £5,304£5,509£5,725£6,113£6,510£29,161
Change In Property Value£10,860£20,507£23,602£25,018£19,889£99,877
Net Return£16,164£26,017£29,327£31,131£26,399£129,038
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%