Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,412£23,763£24,120£24,723£25,341£121,358
Total Expenses£15,931£16,016£16,092£16,195£16,299£80,532
Profit Before Tax£7,481£7,747£8,027£8,528£9,042£40,826
Profit After Tax £6,060£6,275£6,502£6,908£7,324£33,069
Change In Property Value£10,806£20,405£23,485£24,894£19,791£99,380
Net Return£16,866£26,681£29,987£31,802£27,114£132,449
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%