Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,048£24,409£25,019£25,644£26,414£125,534
Total Expenses£19,085£19,167£19,271£19,377£19,497£96,395
Profit Before Tax£4,963£5,242£5,748£6,267£6,917£29,138
Profit After Tax £4,020£4,246£4,656£5,077£5,603£23,602
Change In Property Value£11,100£11,433£21,589£24,847£26,338£95,308
Net Return£15,120£15,679£26,245£29,924£31,941£118,910
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%