Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,532£23,885£24,482£25,094£25,847£122,840
Total Expenses£18,716£18,797£18,900£19,005£19,123£94,539
Profit Before Tax£4,816£5,088£5,583£6,090£6,724£28,301
Profit After Tax £3,901£4,121£4,522£4,933£5,447£22,924
Change In Property Value£10,860£11,186£21,123£24,310£25,769£93,247
Net Return£14,761£15,307£25,644£29,243£31,216£116,171
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%