Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,720£25,091£25,718£26,361£27,152£129,042
Total Expenses£19,559£19,642£19,748£19,856£19,978£98,783
Profit Before Tax£5,161£5,449£5,970£6,505£7,174£30,259
Profit After Tax £4,180£4,413£4,836£5,269£5,811£24,510
Change In Property Value£11,408£11,750£22,188£25,537£27,069£97,952
Net Return£15,588£16,164£27,024£30,806£32,880£122,462
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%