Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,936£28,355£28,780£29,500£30,237£144,809
Total Expenses£19,290£19,382£19,466£19,579£19,696£97,413
Profit Before Tax£8,646£8,973£9,315£9,920£10,542£47,395
Profit After Tax £7,003£7,268£7,545£8,036£8,539£38,390
Change In Property Value£13,517£25,524£29,376£31,138£24,755£124,310
Net Return£20,520£32,792£36,921£39,174£33,294£162,700
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%22%25%27%23%111%