Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,936£28,355£28,780£29,500£30,237£144,809
Total Expenses£19,288£19,380£19,464£19,578£19,694£97,404
Profit Before Tax£8,648£8,975£9,316£9,922£10,543£47,404
Profit After Tax £7,005£7,270£7,546£8,037£8,540£38,397
Change In Property Value£13,515£25,521£29,372£31,134£24,752£124,294
Net Return£20,520£32,790£36,919£39,171£33,292£162,692
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%22%25%27%23%111%