Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,752£23,093£23,671£24,262£24,990£118,769
Total Expenses£16,661£16,707£16,776£16,846£16,929£83,919
Profit Before Tax£6,091£6,386£6,895£7,417£8,061£34,850
Profit After Tax £4,933£5,173£5,585£6,008£6,529£28,228
Change In Property Value£8,750£8,969£16,547£21,135£24,324£79,725
Net Return£13,683£14,142£22,132£27,142£30,854£107,953
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%24%28%97%