Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,244£29,683£30,128£30,881£31,653£151,589
Total Expenses£19,402£19,495£19,581£19,698£19,818£97,994
Profit Before Tax£9,842£10,187£10,547£11,183£11,835£53,595
Profit After Tax £7,972£8,252£8,543£9,058£9,587£43,412
Change In Property Value£13,499£25,490£29,336£31,096£24,722£124,143
Net Return£21,471£33,741£37,879£40,155£34,308£167,554
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%115%