Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,224£25,602£26,242£26,898£27,705£131,673
Total Expenses£19,242£19,326£19,433£19,542£19,665£97,208
Profit Before Tax£5,982£6,277£6,810£7,356£8,040£34,465
Profit After Tax £4,846£5,084£5,516£5,959£6,512£27,917
Change In Property Value£11,130£11,464£21,648£24,914£26,409£95,565
Net Return£15,976£16,548£27,164£30,873£32,922£123,482
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%28%104%