Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,416£22,752£23,094£23,671£24,263£116,195
Total Expenses£16,261£16,345£16,420£16,520£16,622£82,168
Profit Before Tax£6,155£6,407£6,673£7,151£7,641£34,028
Profit After Tax £4,985£5,190£5,405£5,792£6,189£27,562
Change In Property Value£11,207£21,163£24,357£25,818£20,525£103,071
Net Return£16,192£26,353£29,762£31,611£26,715£130,633
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%22%25%27%22%110%