Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,792£22,119£22,451£23,012£23,587£112,961
Total Expenses£14,964£15,047£15,121£15,219£15,319£75,671
Profit Before Tax£6,828£7,072£7,330£7,793£8,268£37,290
Profit After Tax £5,530£5,728£5,937£6,312£6,697£30,205
Change In Property Value£10,056£18,989£21,855£23,166£18,417£92,483
Net Return£15,586£24,717£27,792£29,478£25,114£122,688
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%