Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,056£25,432£26,068£26,719£27,521£130,796
Total Expenses£19,126£19,209£19,316£19,425£19,548£96,624
Profit Before Tax£5,930£6,222£6,752£7,294£7,973£34,172
Profit After Tax £4,803£5,040£5,469£5,908£6,458£27,679
Change In Property Value£11,055£11,387£21,502£24,747£26,231£94,921
Net Return£15,858£16,427£26,971£30,655£32,690£122,601
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)13%14%23%26%28%104%