Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,860£23,203£23,551£24,140£24,743£118,497
Total Expenses£15,266£15,350£15,426£15,527£15,630£77,198
Profit Before Tax£7,594£7,853£8,125£8,613£9,114£41,299
Profit After Tax £6,151£6,361£6,581£6,977£7,382£33,452
Change In Property Value£10,238£19,332£22,249£23,584£18,749£94,152
Net Return£16,389£25,693£28,831£30,561£26,131£127,604
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%24%27%28%24%118%