Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,720£25,091£25,467£26,104£26,756£128,138
Total Expenses£16,707£16,794£16,873£16,978£17,086£84,438
Profit Before Tax£8,013£8,297£8,594£9,126£9,670£43,700
Profit After Tax £6,491£6,720£6,961£7,392£7,833£35,397
Change In Property Value£11,408£21,542£24,793£26,280£20,893£104,916
Net Return£17,898£28,262£31,754£33,672£28,726£140,313
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%