Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,940£21,254£21,573£22,112£22,665£108,544
Total Expenses£15,323£15,405£15,478£15,573£15,671£77,451
Profit Before Tax£5,617£5,849£6,095£6,539£6,994£31,094
Profit After Tax £4,549£4,738£4,937£5,296£5,665£25,186
Change In Property Value£10,470£19,771£22,755£24,120£19,176£96,293
Net Return£15,020£24,509£27,692£29,417£24,841£121,479
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%22%25%27%22%110%