Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,452£22,789£23,131£23,709£24,302£116,382
Total Expenses£16,287£16,371£16,446£16,546£16,648£82,299
Profit Before Tax£6,165£6,418£6,684£7,163£7,654£34,083
Profit After Tax £4,993£5,198£5,414£5,802£6,199£27,607
Change In Property Value£11,228£21,203£24,402£25,866£20,564£103,264
Net Return£16,221£26,401£29,817£31,668£26,763£130,871
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%22%25%27%22%110%