Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,700£24,055£24,657£25,273£26,032£123,717
Total Expenses£18,197£18,278£18,381£18,487£18,605£91,949
Profit Before Tax£5,503£5,777£6,276£6,786£7,426£31,769
Profit After Tax £4,458£4,680£5,083£5,497£6,015£25,733
Change In Property Value£10,455£10,769£20,335£23,404£24,808£89,770
Net Return£14,913£15,448£25,418£28,901£30,823£115,502
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%