Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,976£24,336£24,944£25,568£26,335£125,158
Total Expenses£18,389£18,471£18,574£18,681£18,800£92,914
Profit Before Tax£5,587£5,865£6,370£6,887£7,535£32,244
Profit After Tax £4,526£4,751£5,159£5,579£6,103£26,118
Change In Property Value£10,579£10,897£20,576£23,682£25,102£90,836
Net Return£15,105£15,647£25,736£29,260£31,206£116,954
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%