Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,708£22,034£22,364£22,923£23,496£112,525
Total Expenses£15,438£15,521£15,595£15,693£15,793£78,040
Profit Before Tax£6,270£6,513£6,769£7,230£7,704£34,485
Profit After Tax £5,078£5,275£5,483£5,857£6,240£27,933
Change In Property Value£10,506£19,839£22,833£24,203£19,241£96,621
Net Return£15,584£25,114£28,316£30,059£25,481£124,554
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%