Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,332£25,712£26,098£26,750£27,419£131,311
Total Expenses£17,073£17,161£17,241£17,348£17,458£86,281
Profit Before Tax£8,259£8,551£8,857£9,402£9,961£45,029
Profit After Tax £6,689£6,926£7,174£7,616£8,069£36,474
Change In Property Value£11,693£22,079£25,411£26,936£21,414£107,533
Net Return£18,382£29,005£32,585£34,552£29,483£144,007
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%23%26%28%24%115%