Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,732£22,058£22,389£22,949£23,522£112,650
Total Expenses£15,451£15,533£15,607£15,705£15,805£78,101
Profit Before Tax£6,281£6,525£6,782£7,244£7,717£34,549
Profit After Tax £5,088£5,285£5,493£5,867£6,251£27,984
Change In Property Value£10,515£19,856£22,852£24,223£19,258£96,704
Net Return£15,603£25,141£28,345£30,091£25,509£124,689
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%