Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,408£27,819£28,236£28,942£29,666£142,072
Total Expenses£17,237£17,291£17,343£17,424£17,507£86,800
Profit Before Tax£10,171£10,529£10,894£11,519£12,159£55,272
Profit After Tax £8,239£8,528£8,824£9,330£9,849£44,770
Change In Property Value£13,050£24,643£28,362£30,063£23,900£120,018
Net Return£21,289£33,171£37,186£39,393£33,749£164,788
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%24%26%28%24%117%