Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,040£23,386£23,736£24,330£24,938£119,430
Total Expenses£15,533£15,618£15,694£15,795£15,898£78,538
Profit Before Tax£7,507£7,768£8,043£8,535£9,040£40,892
Profit After Tax £6,081£6,292£6,515£6,913£7,322£33,123
Change In Property Value£10,470£19,771£22,754£24,120£19,175£96,290
Net Return£16,551£26,063£29,269£31,033£26,497£129,413
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%