Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,760£24,116£24,478£25,090£25,717£123,162
Total Expenses£15,959£16,045£16,122£16,225£16,330£80,681
Profit Before Tax£7,801£8,072£8,356£8,865£9,387£42,481
Profit After Tax £6,319£6,538£6,769£7,181£7,604£34,410
Change In Property Value£10,800£20,394£23,472£24,880£19,780£99,325
Net Return£17,119£26,932£30,240£32,061£27,383£133,735
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%