Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,412£23,763£24,357£24,966£25,715£122,214
Total Expenses£18,634£18,715£18,817£18,922£19,040£94,127
Profit Before Tax£4,778£5,048£5,540£6,044£6,676£28,087
Profit After Tax £3,870£4,089£4,487£4,896£5,407£22,750
Change In Property Value£10,807£11,131£21,020£24,192£25,643£92,794
Net Return£14,678£15,221£25,507£29,088£31,051£115,544
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%