Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£29,126£29,854£30,750£146,143
Total Expenses£20,668£20,756£20,870£20,986£21,119£104,398
Profit Before Tax£7,328£7,660£8,257£8,868£9,632£41,745
Profit After Tax £5,936£6,205£6,688£7,183£7,802£33,814
Change In Property Value£11,999£12,358£23,337£26,859£28,470£103,023
Net Return£17,934£18,563£30,025£34,042£36,272£136,836
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%14%23%26%28%107%