Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,004£26,394£26,790£27,460£28,146£134,794
Total Expenses£15,970£16,022£16,072£16,149£16,228£80,442
Profit Before Tax£10,034£10,372£10,718£11,311£11,918£54,352
Profit After Tax £8,127£8,401£8,682£9,162£9,653£44,025
Change In Property Value£6,000£14,210£18,909£21,956£16,138£77,213
Net Return£14,127£22,611£27,591£31,118£25,791£121,238
Return From Rental Income (%)6%7%7%7%8%34%
Total Net Return (%)11%18%21%24%20%94%