Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,370£27,029£27,705£132,679
Total Expenses£17,429£17,518£17,598£17,706£17,816£88,066
Profit Before Tax£8,167£8,462£8,772£9,323£9,889£44,613
Profit After Tax £6,615£6,854£7,105£7,552£8,010£36,136
Change In Property Value£6,000£14,210£18,909£21,956£16,137£77,212
Net Return£12,615£21,064£26,014£29,508£24,147£113,348
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)10%16%20%23%19%88%