Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,976£24,336£24,944£25,568£26,335£125,158
Total Expenses£18,387£18,469£18,573£18,679£18,799£92,908
Profit Before Tax£5,589£5,866£6,371£6,888£7,536£32,250
Profit After Tax £4,527£4,752£5,160£5,579£6,104£26,122
Change In Property Value£10,578£10,896£20,575£23,680£25,100£90,829
Net Return£15,105£15,647£25,735£29,259£31,204£116,951
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%