Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,992£26,382£26,778£27,447£28,133£134,732
Total Expenses£17,468£17,557£17,637£17,746£17,857£88,264
Profit Before Tax£8,524£8,825£9,140£9,701£10,276£46,467
Profit After Tax £6,905£7,148£7,404£7,858£8,324£37,639
Change In Property Value£11,999£22,657£26,076£27,641£21,975£110,347
Net Return£18,903£29,806£33,480£35,499£30,298£147,986
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%