Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,368£25,749£26,392£27,052£27,864£132,424
Total Expenses£20,021£20,105£20,212£20,322£20,446£101,107
Profit Before Tax£5,347£5,644£6,180£6,730£7,418£31,318
Profit After Tax £4,331£4,571£5,006£5,451£6,008£25,367
Change In Property Value£11,708£12,059£22,772£26,209£27,781£100,530
Net Return£16,039£16,631£27,778£31,660£33,790£125,898
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%