Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,368£25,749£26,135£26,788£27,458£131,497
Total Expenses£17,094£17,182£17,262£17,369£17,479£86,386
Profit Before Tax£8,274£8,566£8,873£9,419£9,979£45,111
Profit After Tax £6,702£6,939£7,187£7,629£8,083£36,540
Change In Property Value£11,709£22,110£25,446£26,973£21,444£107,681
Net Return£18,410£29,048£32,633£34,602£29,527£144,221
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%