Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,714£29,432£30,315£144,076
Total Expenses£22,019£22,106£22,219£22,335£22,466£111,144
Profit Before Tax£5,581£5,908£6,495£7,098£7,850£32,932
Profit After Tax £4,521£4,785£5,261£5,749£6,358£26,675
Change In Property Value£13,050£13,442£25,382£29,212£30,965£112,051
Net Return£17,571£18,227£30,643£34,961£37,323£138,726
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)12%13%22%25%27%99%