Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,420£21,741£22,067£22,619£23,185£111,032
Total Expenses£15,080£15,162£15,236£15,333£15,432£76,242
Profit Before Tax£6,340£6,579£6,832£7,286£7,753£34,790
Profit After Tax £5,135£5,329£5,534£5,902£6,280£28,180
Change In Property Value£10,199£19,258£22,164£23,494£18,678£93,793
Net Return£15,334£24,587£27,698£29,396£24,958£121,973
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%26%27%23%113%