Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,256£29,695£30,437£31,198£32,134£152,720
Total Expenses£21,279£21,335£21,420£21,507£21,611£107,152
Profit Before Tax£7,977£8,360£9,017£9,691£10,523£45,569
Profit After Tax £6,461£6,772£7,304£7,850£8,524£36,911
Change In Property Value£15,750£16,301£26,513£30,514£32,345£121,423
Net Return£22,211£23,073£33,817£38,364£40,868£158,333
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)15%16%23%26%28%108%