Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,900£28,319£28,743£29,462£30,198£144,622
Total Expenses£17,769£17,823£17,876£17,958£18,042£89,468
Profit Before Tax£10,131£10,495£10,867£11,504£12,156£55,154
Profit After Tax £8,206£8,501£8,803£9,318£9,846£44,675
Change In Property Value£13,500£25,493£29,340£31,100£24,724£124,156
Net Return£21,706£33,994£38,142£40,418£34,571£168,831
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%23%26%28%24%116%