Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,432£21,753£22,080£22,632£23,198£111,095
Total Expenses£15,263£15,345£15,419£15,516£15,615£77,157
Profit Before Tax£6,169£6,408£6,661£7,116£7,583£33,937
Profit After Tax £4,997£5,191£5,396£5,764£6,142£27,489
Change In Property Value£10,368£19,578£22,533£23,885£18,988£95,352
Net Return£15,365£24,769£27,928£29,649£25,130£122,841
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%112%