Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,144£24,506£25,119£25,747£26,519£126,035
Total Expenses£18,503£18,585£18,689£18,796£18,916£93,490
Profit Before Tax£5,641£5,921£6,429£6,951£7,603£32,545
Profit After Tax £4,569£4,796£5,208£5,630£6,159£26,362
Change In Property Value£10,653£10,973£20,720£23,847£25,278£91,470
Net Return£15,222£15,769£25,928£29,477£31,436£117,831
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%