Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£13,069£13,150£13,252£13,357£13,474£66,301
Profit Before Tax£10,332£10,601£11,093£11,597£12,228£55,850
Profit After Tax £8,369£8,587£8,985£9,393£9,905£45,239
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£14,969£15,385£21,822£24,167£25,565£101,908
Return From Rental Income (%)12%13%13%14%15%68%
Total Net Return (%)22%23%33%36%38%152%