Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,796£24,153£24,757£25,376£26,137£124,218
Total Expenses£18,264£18,346£18,449£18,555£18,673£92,286
Profit Before Tax£5,532£5,807£6,308£6,821£7,464£31,932
Profit After Tax £4,481£4,704£5,109£5,525£6,045£25,865
Change In Property Value£10,499£10,813£20,419£23,501£24,911£90,143
Net Return£14,980£15,517£25,529£29,026£30,956£116,008
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%