Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,412£23,763£24,357£24,966£25,715£122,214
Total Expenses£18,633£18,714£18,817£18,921£19,039£94,124
Profit Before Tax£4,779£5,049£5,541£6,045£6,676£28,090
Profit After Tax £3,871£4,090£4,488£4,896£5,408£22,753
Change In Property Value£10,807£11,131£21,019£24,191£25,642£92,790
Net Return£14,678£15,221£25,507£29,087£31,050£115,542
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%