Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,852£25,225£25,855£26,502£27,297£129,731
Total Expenses£19,651£19,734£19,840£19,949£20,071£99,245
Profit Before Tax£5,201£5,491£6,015£6,553£7,226£30,486
Profit After Tax £4,213£4,447£4,872£5,308£5,853£24,693
Change In Property Value£11,468£11,812£22,304£25,670£27,210£98,463
Net Return£15,680£16,259£27,176£30,978£33,063£123,157
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%