Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,332£22,667£23,007£23,582£24,172£115,760
Total Expenses£15,824£15,907£15,982£16,081£16,183£79,977
Profit Before Tax£6,508£6,760£7,025£7,501£7,989£35,783
Profit After Tax £5,272£5,476£5,690£6,076£6,471£28,984
Change In Property Value£10,807£20,407£23,487£24,896£19,792£99,389
Net Return£16,079£25,883£29,177£30,971£26,263£128,372
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%