Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,120£21,437£21,758£22,302£22,860£109,477
Total Expenses£14,569£14,651£14,724£14,820£14,918£73,681
Profit Before Tax£6,551£6,786£7,035£7,482£7,942£35,796
Profit After Tax £5,306£5,497£5,698£6,061£6,433£28,995
Change In Property Value£9,750£18,411£21,190£22,461£17,857£89,669
Net Return£15,056£23,908£26,888£28,522£24,289£118,663
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%