Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,764£23,105£23,452£24,038£24,639£117,999
Total Expenses£15,544£15,628£15,704£15,805£15,907£78,588
Profit Before Tax£7,220£7,477£7,748£8,234£8,732£39,411
Profit After Tax £5,848£6,056£6,276£6,669£7,073£31,923
Change In Property Value£10,506£19,839£22,833£24,203£19,241£96,623
Net Return£16,354£25,896£29,109£30,872£26,314£128,545
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%