Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,372£24,738£25,356£25,990£26,770£127,225
Total Expenses£17,815£17,863£17,936£18,010£18,099£89,724
Profit Before Tax£6,557£6,874£7,420£7,980£8,671£37,501
Profit After Tax £5,311£5,568£6,010£6,463£7,023£30,376
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£14,686£15,177£23,740£29,108£33,085£115,795
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%24%28%97%