Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,699£24,292£24,899£119,243
Total Expenses£15,513£15,598£15,674£15,775£15,878£78,439
Profit Before Tax£7,491£7,751£8,025£8,517£9,021£40,805
Profit After Tax £6,067£6,278£6,501£6,899£7,307£33,052
Change In Property Value£10,455£19,743£22,722£24,085£19,148£96,152
Net Return£16,522£26,021£29,222£30,984£26,454£129,204
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%24%26%28%24%117%