Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,532£23,885£24,243£24,849£25,471£121,980
Total Expenses£15,824£15,909£15,986£16,088£16,193£79,999
Profit Before Tax£7,708£7,976£8,258£8,761£9,278£41,981
Profit After Tax £6,244£6,461£6,689£7,097£7,515£34,004
Change In Property Value£10,695£20,196£23,244£24,638£19,587£98,360
Net Return£16,939£26,656£29,932£31,735£27,102£132,364
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%