Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,864£25,237£25,616£26,256£26,912£128,885
Total Expenses£16,607£16,695£16,774£16,879£16,988£83,943
Profit Before Tax£8,257£8,542£8,842£9,376£9,925£44,942
Profit After Tax £6,688£6,919£7,162£7,595£8,039£36,403
Change In Property Value£11,302£21,341£24,562£26,036£20,698£103,939
Net Return£17,989£28,261£31,724£33,631£28,737£140,342
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%