Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,696£25,066£25,442£26,078£26,730£128,014
Total Expenses£16,696£16,783£16,862£16,967£17,075£84,383
Profit Before Tax£8,000£8,283£8,581£9,111£9,655£43,631
Profit After Tax £6,480£6,709£6,950£7,380£7,821£35,341
Change In Property Value£11,400£21,527£24,776£26,262£20,878£104,843
Net Return£17,880£28,236£31,726£33,642£28,699£140,184
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%