Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,724£24,080£24,441£25,052£25,678£122,975
Total Expenses£16,116£16,202£16,279£16,382£16,487£81,466
Profit Before Tax£7,608£7,878£8,162£8,670£9,191£41,509
Profit After Tax £6,162£6,381£6,611£7,023£7,445£33,622
Change In Property Value£5,475£12,967£17,255£20,035£14,726£70,457
Net Return£11,637£19,348£23,866£27,058£22,170£104,079
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)10%17%21%23%19%90%