Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,240£24,604£25,219£25,849£26,625£126,536
Total Expenses£18,567£18,650£18,754£18,861£18,981£93,813
Profit Before Tax£5,673£5,954£6,465£6,988£7,644£32,723
Profit After Tax £4,595£4,823£5,236£5,660£6,191£26,506
Change In Property Value£10,694£11,015£20,800£23,939£25,375£91,824
Net Return£15,289£15,838£26,037£29,600£31,567£118,330
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%