Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,940£24,299£24,664£25,280£25,912£124,095
Total Expenses£17,230£17,316£17,394£17,497£17,603£87,040
Profit Before Tax£6,710£6,983£7,270£7,783£8,309£37,055
Profit After Tax £5,435£5,656£5,889£6,304£6,731£30,015
Change In Property Value£11,969£22,601£26,011£27,572£21,920£110,072
Net Return£17,403£28,257£31,900£33,876£28,650£140,086
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%22%25%26%22%109%