Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£17,723£17,804£17,905£18,009£18,125£89,567
Profit Before Tax£5,281£5,545£6,028£6,522£7,142£30,517
Profit After Tax £4,277£4,492£4,882£5,283£5,785£24,719
Change In Property Value£10,150£10,454£19,741£22,720£24,083£87,149
Net Return£14,427£14,946£24,623£28,003£29,868£111,868
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%