Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,076£23,422£24,008£24,608£25,346£120,460
Total Expenses£16,892£16,938£17,008£17,079£17,163£85,080
Profit Before Tax£6,184£6,484£7,000£7,529£8,183£35,380
Profit After Tax £5,009£5,252£5,670£6,099£6,628£28,658
Change In Property Value£8,875£9,097£16,784£21,437£24,672£80,864
Net Return£13,884£14,349£22,454£27,535£31,300£109,521
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%24%28%97%