Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,740£26,126£26,779£27,449£28,272£134,366
Total Expenses£19,594£19,679£19,787£19,898£20,023£98,982
Profit Before Tax£6,146£6,447£6,992£7,551£8,249£35,385
Profit After Tax £4,978£5,222£5,664£6,116£6,682£28,662
Change In Property Value£11,358£11,698£22,090£25,424£26,949£97,519
Net Return£16,336£16,920£27,754£31,540£33,631£126,181
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%28%104%