Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£29,126£29,854£30,750£146,143
Total Expenses£19,170£19,223£19,305£19,389£19,489£96,575
Profit Before Tax£8,826£9,193£9,821£10,466£11,261£49,568
Profit After Tax £7,149£7,446£7,955£8,477£9,122£40,150
Change In Property Value£12,000£12,360£23,340£26,862£28,474£103,035
Net Return£19,149£19,806£31,295£35,339£37,595£143,185
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%28%29%111%