Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,511£22,049£22,600£108,233
Total Expenses£15,285£15,367£15,439£15,535£15,633£77,260
Profit Before Tax£5,595£5,826£6,072£6,514£6,967£30,974
Profit After Tax £4,532£4,719£4,918£5,276£5,643£25,089
Change In Property Value£10,440£19,715£22,690£24,052£19,121£96,018
Net Return£14,972£24,435£27,608£29,328£24,765£121,107
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%22%25%27%22%110%