Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,416£25,797£26,184£26,839£27,510£131,746
Total Expenses£16,931£17,019£17,098£17,206£17,315£85,569
Profit Before Tax£8,485£8,779£9,086£9,633£10,194£46,177
Profit After Tax £6,873£7,111£7,359£7,803£8,257£37,404
Change In Property Value£11,552£21,813£25,105£26,611£21,156£106,237
Net Return£18,425£28,924£32,464£34,414£29,413£143,640
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%