Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,712£27,113£27,519£28,207£28,913£138,464
Total Expenses£18,535£18,625£18,707£18,817£18,931£93,615
Profit Before Tax£8,177£8,488£8,813£9,390£9,982£44,849
Profit After Tax £6,623£6,875£7,138£7,606£8,085£36,328
Change In Property Value£12,927£24,410£28,093£29,779£23,674£118,883
Net Return£19,550£31,285£35,232£37,385£31,760£155,211
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%22%25%27%23%111%