Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,480£24,847£25,220£25,850£26,497£126,894
Total Expenses£16,382£16,469£16,547£16,652£16,759£82,810
Profit Before Tax£8,098£8,378£8,673£9,198£9,737£44,084
Profit After Tax £6,559£6,786£7,025£7,451£7,887£35,708
Change In Property Value£11,128£21,012£24,183£25,634£20,379£102,337
Net Return£17,687£27,799£31,208£33,085£28,267£138,045
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%