Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,732£28,148£28,852£29,573£30,460£144,765
Total Expenses£23,420£23,508£23,621£23,737£23,869£118,156
Profit Before Tax£4,312£4,640£5,230£5,836£6,591£26,609
Profit After Tax £3,492£3,758£4,237£4,727£5,339£21,553
Change In Property Value£11,750£12,044£22,221£28,381£32,664£107,059
Net Return£15,242£15,802£26,457£33,108£38,003£128,612
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%10%17%22%25%84%