Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,336£27,746£28,162£28,866£29,588£141,699
Total Expenses£18,919£19,010£19,093£19,205£19,320£95,547
Profit Before Tax£8,417£8,736£9,069£9,661£10,268£46,151
Profit After Tax £6,818£7,076£7,346£7,826£8,317£37,383
Change In Property Value£13,227£24,976£28,745£30,470£24,224£121,642
Net Return£20,044£32,052£36,092£38,296£32,541£159,025
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%22%25%27%23%111%