Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,096£24,457£25,069£25,696£26,466£125,784
Total Expenses£18,891£18,973£19,077£19,184£19,304£95,429
Profit Before Tax£5,205£5,484£5,992£6,512£7,163£30,356
Profit After Tax £4,216£4,442£4,853£5,275£5,802£24,588
Change In Property Value£10,950£11,279£21,298£24,512£25,982£94,020
Net Return£15,166£15,721£26,151£29,786£31,784£118,608
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%22%26%27%102%