Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,664£24,019£24,619£25,235£25,992£123,529
Total Expenses£18,173£18,255£18,358£18,463£18,582£91,831
Profit Before Tax£5,491£5,764£6,262£6,772£7,410£31,699
Profit After Tax £4,447£4,669£5,072£5,485£6,002£25,676
Change In Property Value£10,440£10,753£20,306£23,370£24,772£89,641
Net Return£14,887£15,422£25,378£28,855£30,775£115,317
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%