Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,120£21,437£21,758£22,302£22,860£109,477
Total Expenses£14,567£14,649£14,722£14,818£14,917£73,673
Profit Before Tax£6,553£6,788£7,036£7,484£7,943£35,804
Profit After Tax £5,308£5,498£5,699£6,062£6,434£29,001
Change In Property Value£9,749£18,408£21,186£22,458£17,854£89,655
Net Return£15,056£23,907£26,886£28,520£24,288£118,656
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%