Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,352£22,911£23,483£112,463
Total Expenses£15,431£15,514£15,588£15,685£15,785£78,003
Profit Before Tax£6,265£6,508£6,764£7,225£7,698£34,460
Profit After Tax £5,075£5,271£5,479£5,852£6,235£27,913
Change In Property Value£10,500£19,828£22,820£24,189£19,230£96,567
Net Return£15,575£25,099£28,299£30,042£25,466£124,480
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%