Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,072£24,433£24,800£25,420£26,055£124,779
Total Expenses£16,320£16,406£16,484£16,588£16,694£82,491
Profit Before Tax£7,752£8,027£8,316£8,832£9,361£42,288
Profit After Tax £6,279£6,502£6,736£7,154£7,583£34,253
Change In Property Value£11,108£20,975£24,140£25,588£20,343£102,153
Net Return£17,387£27,477£30,876£32,742£27,925£136,406
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%