Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,072£21,388£21,923£22,471£23,145£109,999
Total Expenses£16,404£16,482£16,579£16,677£16,787£82,929
Profit Before Tax£4,668£4,906£5,344£5,794£6,358£27,069
Profit After Tax £3,781£3,974£4,329£4,693£5,150£21,926
Change In Property Value£9,299£9,577£18,085£20,815£22,064£79,840
Net Return£13,079£13,551£22,414£25,508£27,213£101,766
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%