Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,124£23,471£24,058£24,659£25,399£120,710
Total Expenses£17,802£17,883£17,984£18,088£18,205£89,962
Profit Before Tax£5,322£5,588£6,073£6,571£7,194£30,749
Profit After Tax £4,311£4,527£4,919£5,322£5,827£24,906
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£14,511£15,033£24,758£28,155£30,030£112,487
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%