Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,776£23,118£23,696£24,288£25,017£118,894
Total Expenses£17,965£18,046£18,146£18,250£18,365£90,772
Profit Before Tax£4,811£5,072£5,549£6,038£6,652£28,122
Profit After Tax £3,897£4,108£4,495£4,891£5,388£22,779
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£14,247£14,769£24,625£28,060£29,946£111,647
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%27%102%