Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,596£29,025£29,751£30,494£31,409£149,275
Total Expenses£22,317£22,405£22,521£22,639£22,773£112,656
Profit Before Tax£6,279£6,619£7,230£7,855£8,636£36,619
Profit After Tax £5,086£5,362£5,856£6,363£6,995£29,662
Change In Property Value£11,000£11,275£20,802£26,569£30,579£100,225
Net Return£16,086£16,637£26,658£32,932£37,574£129,887
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)11%12%19%23%26%91%