Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,352£22,911£23,483£112,463
Total Expenses£13,931£13,976£14,019£14,086£14,153£70,165
Profit Before Tax£7,765£8,046£8,333£8,825£9,330£42,298
Profit After Tax £6,290£6,517£6,749£7,148£7,557£34,262
Change In Property Value£10,500£19,828£22,820£24,189£19,230£96,566
Net Return£16,790£26,344£29,569£31,337£26,787£130,828
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%24%27%28%24%118%