Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,828£25,200£25,578£26,218£26,873£128,698
Total Expenses£16,772£16,859£16,938£17,044£17,152£84,765
Profit Before Tax£8,056£8,341£8,640£9,174£9,721£43,933
Profit After Tax £6,525£6,756£6,999£7,431£7,874£35,586
Change In Property Value£11,459£21,637£24,903£26,397£20,986£105,381
Net Return£17,984£28,394£31,901£33,828£28,860£140,967
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%