Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,480£27,892£28,590£29,304£30,183£143,449
Total Expenses£21,519£21,606£21,719£21,834£21,964£108,641
Profit Before Tax£5,961£6,286£6,871£7,470£8,219£34,808
Profit After Tax £4,829£5,092£5,565£6,051£6,657£28,194
Change In Property Value£12,681£13,061£24,664£28,386£30,090£108,883
Net Return£17,510£18,153£30,230£34,437£36,747£137,077
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%