Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,224£25,602£26,242£26,898£27,705£131,673
Total Expenses£19,240£19,324£19,431£19,540£19,664£97,199
Profit Before Tax£5,984£6,278£6,811£7,358£8,042£34,473
Profit After Tax £4,847£5,085£5,517£5,960£6,514£27,923
Change In Property Value£11,129£11,463£21,645£24,912£26,406£95,555
Net Return£15,976£16,548£27,162£30,872£32,920£123,478
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%104%