Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,476£22,813£23,155£23,734£24,328£116,506
Total Expenses£15,373£15,457£15,532£15,632£15,734£77,726
Profit Before Tax£7,103£7,357£7,623£8,103£8,594£38,780
Profit After Tax £5,754£5,959£6,175£6,563£6,961£31,412
Change In Property Value£10,373£19,588£22,544£23,897£18,998£95,400
Net Return£16,127£25,547£28,719£30,460£25,959£126,812
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%