Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,480£24,847£25,468£26,105£26,888£127,789
Total Expenses£18,731£18,814£18,919£19,026£19,147£94,637
Profit Before Tax£5,749£6,033£6,550£7,079£7,741£33,152
Profit After Tax £4,657£4,887£5,305£5,734£6,270£26,853
Change In Property Value£10,800£11,124£21,006£24,176£25,626£92,732
Net Return£15,457£16,011£26,311£29,910£31,896£119,585
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%