Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,372£24,738£25,356£25,990£26,770£127,225
Total Expenses£19,315£19,398£19,503£19,610£19,731£97,556
Profit Before Tax£5,057£5,340£5,853£6,380£7,039£29,669
Profit After Tax £4,096£4,325£4,741£5,168£5,702£24,032
Change In Property Value£11,250£11,588£21,881£25,183£26,694£96,596
Net Return£15,346£15,913£26,622£30,351£32,396£120,627
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%