Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£26,005£26,655£27,455£130,483
Total Expenses£19,085£19,168£19,275£19,384£19,506£96,418
Profit Before Tax£5,911£6,203£6,731£7,272£7,949£34,065
Profit After Tax £4,788£5,024£5,452£5,890£6,439£27,593
Change In Property Value£11,029£11,359£21,450£24,687£26,169£94,694
Net Return£15,817£16,384£26,902£30,577£32,607£122,287
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)13%14%23%26%28%104%