Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,300£24,665£25,034£25,660£26,302£125,961
Total Expenses£16,275£16,362£16,440£16,544£16,651£82,272
Profit Before Tax£8,025£8,303£8,595£9,116£9,651£43,689
Profit After Tax £6,500£6,725£6,962£7,384£7,817£35,388
Change In Property Value£11,045£20,856£24,003£25,444£20,228£101,575
Net Return£17,545£27,581£30,965£32,828£28,045£136,963
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%