Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,348£24,713£25,084£25,711£26,354£126,210
Total Expenses£16,305£16,391£16,469£16,574£16,681£82,420
Profit Before Tax£8,043£8,322£8,615£9,137£9,673£43,790
Profit After Tax £6,515£6,741£6,978£7,401£7,835£35,470
Change In Property Value£11,068£20,899£24,053£25,496£20,269£101,785
Net Return£17,583£27,640£31,031£32,897£28,105£137,255
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%