Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,496£23,848£24,445£25,056£25,807£122,652
Total Expenses£18,693£18,774£18,877£18,982£19,100£94,425
Profit Before Tax£4,803£5,074£5,568£6,074£6,708£28,227
Profit After Tax £3,891£4,110£4,510£4,920£5,433£22,864
Change In Property Value£10,846£11,171£21,095£24,278£25,735£93,123
Net Return£14,736£15,281£25,605£29,198£31,168£115,988
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%