Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,436£20,743£21,261£21,793£22,446£106,679
Total Expenses£15,153£15,229£15,324£15,421£15,529£76,656
Profit Before Tax£5,283£5,513£5,937£6,372£6,917£30,023
Profit After Tax £4,280£4,466£4,809£5,161£5,603£24,318
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£12,680£13,118£21,147£23,964£25,535£96,443
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%15%24%28%30%111%