Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,428£22,764£23,334£23,917£24,634£117,077
Total Expenses£17,931£18,010£18,110£18,212£18,327£90,591
Profit Before Tax£4,497£4,754£5,223£5,704£6,308£26,487
Profit After Tax £3,643£3,851£4,231£4,621£5,109£21,454
Change In Property Value£10,350£10,661£20,131£23,169£24,559£88,868
Net Return£13,993£14,511£24,362£27,789£29,668£110,323
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%