Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,520£20,828£21,140£21,669£22,210£106,367
Total Expenses£14,206£14,287£14,359£14,454£14,551£71,858
Profit Before Tax£6,314£6,541£6,781£7,215£7,659£34,509
Profit After Tax £5,114£5,298£5,492£5,844£6,204£27,952
Change In Property Value£9,468£17,879£20,577£21,811£17,340£87,075
Net Return£14,582£23,177£26,069£27,655£23,544£115,027
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%