Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,107£24,710£25,328£121,296
Total Expenses£15,923£16,008£16,085£16,187£16,291£80,494
Profit Before Tax£7,477£7,743£8,023£8,523£9,036£40,802
Profit After Tax £6,056£6,272£6,498£6,904£7,320£33,050
Change In Property Value£10,800£20,394£23,472£24,880£19,780£99,325
Net Return£16,856£26,666£29,970£31,784£27,099£132,375
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%