Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,928£27,332£28,015£28,716£29,577£140,568
Total Expenses£19,958£20,044£20,155£20,269£20,398£100,825
Profit Before Tax£6,970£7,288£7,860£8,446£9,179£39,743
Profit After Tax £5,646£5,903£6,366£6,841£7,435£32,192
Change In Property Value£11,543£11,889£22,450£25,838£27,388£99,107
Net Return£17,188£17,792£28,816£32,679£34,823£131,299
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%14%23%27%28%107%