Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,020£25,395£26,030£26,681£27,481£130,608
Total Expenses£19,777£19,860£19,967£20,076£20,198£99,878
Profit Before Tax£5,243£5,535£6,063£6,605£7,283£30,729
Profit After Tax £4,247£4,483£4,911£5,350£5,899£24,891
Change In Property Value£9,625£9,866£18,202£23,248£26,756£87,697
Net Return£13,872£14,349£23,113£28,598£32,656£112,588
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)11%12%19%23%26%91%