Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,744£22,070£22,401£22,961£23,535£112,712
Total Expenses£15,457£15,540£15,614£15,711£15,811£78,133
Profit Before Tax£6,287£6,531£6,788£7,250£7,724£34,579
Profit After Tax £5,093£5,290£5,498£5,872£6,256£28,009
Change In Property Value£10,520£19,865£22,863£24,234£19,266£96,748
Net Return£15,612£25,155£28,361£30,107£25,523£124,757
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%