Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,980£23,325£23,675£24,266£24,873£119,119
Total Expenses£15,676£15,760£15,836£15,937£16,041£79,251
Profit Before Tax£7,304£7,564£7,838£8,329£8,832£39,868
Profit After Tax £5,916£6,127£6,349£6,747£7,154£32,293
Change In Property Value£10,609£20,033£23,056£24,439£19,429£97,567
Net Return£16,525£26,160£29,405£31,186£26,584£129,860
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%