Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,892£24,250£24,857£25,478£26,242£124,719
Total Expenses£20,458£20,539£20,643£20,749£20,868£103,257
Profit Before Tax£3,434£3,711£4,214£4,729£5,374£21,462
Profit After Tax £2,782£3,006£3,413£3,831£4,353£17,385
Change In Property Value£10,125£10,378£19,148£24,456£28,146£92,253
Net Return£12,907£13,384£22,561£28,286£32,500£109,637
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%17%22%25%84%