Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,996£23,571£24,279£115,386
Total Expenses£17,700£17,779£17,878£17,979£18,093£89,429
Profit Before Tax£4,404£4,657£5,118£5,592£6,186£25,957
Profit After Tax £3,567£3,772£4,146£4,529£5,010£21,025
Change In Property Value£11,900£12,317£20,032£23,055£24,438£91,742
Net Return£15,467£16,088£24,178£27,584£29,449£112,766
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)14%15%22%26%27%105%