Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,072£24,433£24,800£25,420£26,055£124,779
Total Expenses£16,145£16,231£16,308£16,412£16,518£81,614
Profit Before Tax£7,927£8,202£8,491£9,007£9,537£43,165
Profit After Tax £6,421£6,644£6,878£7,296£7,725£34,964
Change In Property Value£10,944£20,666£23,785£25,212£20,043£100,649
Net Return£17,365£27,310£30,662£32,508£27,768£135,613
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%