Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£25,962£26,611£27,276£130,626
Total Expenses£17,390£17,478£17,557£17,664£17,773£87,862
Profit Before Tax£7,810£8,100£8,405£8,947£9,503£42,764
Profit After Tax £6,326£6,561£6,808£7,247£7,697£34,639
Change In Property Value£12,000£22,660£26,080£27,644£21,977£110,361
Net Return£18,326£29,221£32,887£34,891£29,675£145,000
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%23%26%27%23%113%