Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,128£22,460£23,021£23,597£24,305£115,511
Total Expenses£17,591£17,636£17,703£17,771£17,852£88,553
Profit Before Tax£4,537£4,824£5,319£5,826£6,452£26,959
Profit After Tax £3,675£3,908£4,308£4,719£5,226£21,836
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£13,050£13,517£22,038£27,363£31,288£107,256
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%11%18%23%26%90%