Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,836£26,224£26,879£27,551£28,378£134,867
Total Expenses£19,660£19,745£19,853£19,964£20,090£99,313
Profit Before Tax£6,176£6,479£7,026£7,587£8,288£35,555
Profit After Tax £5,002£5,248£5,691£6,145£6,713£28,799
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£16,402£16,990£27,864£31,664£33,763£126,683
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%28%104%