Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,352£22,911£23,483£112,463
Total Expenses£15,432£15,514£15,588£15,686£15,786£78,007
Profit Before Tax£6,264£6,507£6,763£7,224£7,697£34,456
Profit After Tax £5,074£5,271£5,478£5,852£6,235£27,910
Change In Property Value£10,501£19,829£22,822£24,191£19,232£96,574
Net Return£15,575£25,100£28,300£30,043£25,467£124,484
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%