Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,572£23,136£23,830£113,256
Total Expenses£16,465£16,543£16,641£16,742£16,854£83,245
Profit Before Tax£5,231£5,478£5,931£6,395£6,977£30,011
Profit After Tax £4,237£4,437£4,804£5,180£5,651£24,309
Change In Property Value£9,297£9,576£18,083£20,811£22,060£79,827
Net Return£13,534£14,013£22,886£25,991£27,711£104,135
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%24%27%29%107%