Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,714£29,432£30,315£144,076
Total Expenses£25,589£25,677£25,790£25,905£26,036£128,998
Profit Before Tax£2,011£2,337£2,925£3,527£4,279£15,078
Profit After Tax £1,629£1,893£2,369£2,857£3,466£12,213
Change In Property Value£15,750£16,223£30,633£35,256£37,372£135,234
Net Return£17,379£18,116£33,002£38,113£40,838£147,447
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)10%11%19%22%24%86%