Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,116£22,448£23,009£23,584£24,292£115,449
Total Expenses£16,749£16,828£16,927£17,029£17,142£84,675
Profit Before Tax£5,367£5,620£6,082£6,556£7,150£30,774
Profit After Tax £4,347£4,552£4,926£5,310£5,791£24,927
Change In Property Value£9,480£9,764£18,438£21,221£22,494£81,398
Net Return£13,827£14,316£23,365£26,531£28,286£106,325
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%24%27%29%107%