Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£21,977£22,061£22,168£22,277£22,400£110,883
Profit Before Tax£3,223£3,517£4,050£4,596£5,279£20,664
Profit After Tax £2,611£2,849£3,280£3,723£4,276£16,738
Change In Property Value£13,200£13,596£25,674£29,548£31,321£113,339
Net Return£15,811£16,445£28,954£33,271£35,597£130,077
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%12%20%23%25%91%