Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,752£23,093£23,671£24,262£24,990£118,769
Total Expenses£18,161£18,242£18,342£18,445£18,561£91,751
Profit Before Tax£4,591£4,852£5,328£5,817£6,429£27,017
Profit After Tax £3,718£3,930£4,316£4,712£5,208£21,884
Change In Property Value£12,250£12,679£20,621£23,733£25,157£94,440
Net Return£15,968£16,609£24,937£28,445£30,365£116,324
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)14%15%22%26%27%105%