Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,868£24,226£24,832£25,452£26,216£124,594
Total Expenses£18,313£18,395£18,498£18,604£18,723£92,532
Profit Before Tax£5,555£5,831£6,334£6,848£7,493£32,062
Profit After Tax £4,500£4,724£5,130£5,547£6,069£25,970
Change In Property Value£10,530£10,846£20,481£23,571£24,986£90,414
Net Return£15,030£15,569£25,611£29,119£31,055£116,384
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%