Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,752£23,093£23,671£24,262£24,990£118,769
Total Expenses£17,170£17,250£17,350£17,453£17,569£86,792
Profit Before Tax£5,582£5,844£6,320£6,809£7,421£31,977
Profit After Tax £4,522£4,733£5,119£5,515£6,011£25,901
Change In Property Value£8,125£8,328£15,365£19,625£22,587£74,030
Net Return£12,647£13,061£20,485£25,140£28,598£99,931
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%25%28%98%