Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,868£21,181£21,499£22,036£22,587£108,171
Total Expenses£15,276£15,357£15,430£15,525£15,623£77,211
Profit Before Tax£5,592£5,824£6,069£6,511£6,964£30,960
Profit After Tax £4,530£4,717£4,916£5,274£5,641£25,078
Change In Property Value£10,433£19,700£22,673£24,033£19,106£95,945
Net Return£14,962£24,418£27,589£29,307£24,747£121,023
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%22%25%27%22%110%