Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,124£29,561£30,300£31,057£31,989£152,031
Total Expenses£21,421£21,511£21,628£21,748£21,883£108,191
Profit Before Tax£7,703£8,050£8,672£9,310£10,106£43,840
Profit After Tax £6,239£6,520£7,024£7,541£8,186£35,510
Change In Property Value£8,322£8,489£17,317£22,512£23,637£80,276
Net Return£14,561£15,009£24,341£30,053£31,823£115,786
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%11%18%22%24%86%