Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,852£25,225£25,855£26,502£27,297£129,731
Total Expenses£19,653£19,736£19,842£19,951£20,073£99,255
Profit Before Tax£5,199£5,489£6,013£6,551£7,224£30,476
Profit After Tax £4,211£4,446£4,871£5,306£5,851£24,685
Change In Property Value£11,469£11,813£22,307£25,673£27,214£98,476
Net Return£15,680£16,259£27,178£30,980£33,065£123,161
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%