Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,082£22,634£23,200£23,896£113,569
Total Expenses£16,872£16,950£17,048£17,149£17,261£85,280
Profit Before Tax£4,884£5,132£5,586£6,051£6,635£28,289
Profit After Tax £3,956£4,157£4,525£4,902£5,375£22,914
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£13,556£14,045£23,196£26,391£28,153£105,342
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%