Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,372£24,738£25,356£25,990£26,770£127,225
Total Expenses£19,315£19,398£19,503£19,610£19,731£97,556
Profit Before Tax£5,057£5,340£5,853£6,380£7,039£29,669
Profit After Tax £4,096£4,325£4,741£5,168£5,702£24,032
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£13,471£13,935£22,470£27,812£31,763£109,451
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)11%12%19%23%27%91%