Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,332£25,712£26,355£27,014£27,824£132,236
Total Expenses£19,997£20,081£20,188£20,298£20,421£100,984
Profit Before Tax£5,335£5,631£6,167£6,716£7,403£31,253
Profit After Tax £4,322£4,561£4,995£5,440£5,996£25,315
Change In Property Value£11,693£12,043£22,742£26,174£27,744£100,395
Net Return£16,014£16,605£27,737£31,614£33,740£125,710
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%