Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,720£22,046£22,376£22,936£23,509£112,587
Total Expenses£15,443£15,526£15,600£15,697£15,797£78,063
Profit Before Tax£6,277£6,520£6,777£7,238£7,712£34,524
Profit After Tax £5,084£5,281£5,489£5,863£6,247£27,965
Change In Property Value£10,509£19,845£22,840£24,210£19,247£96,650
Net Return£15,593£25,126£28,329£30,073£25,493£124,615
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%