Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,344£25,724£26,367£27,026£27,837£132,299
Total Expenses£20,007£20,091£20,199£20,309£20,432£101,038
Profit Before Tax£5,337£5,633£6,169£6,718£7,405£31,261
Profit After Tax £4,323£4,562£4,997£5,442£5,998£25,321
Change In Property Value£11,700£12,051£22,756£26,190£27,762£100,458
Net Return£16,022£16,613£27,753£31,632£33,760£125,779
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%