Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,764£23,105£23,683£24,275£25,003£118,831
Total Expenses£18,172£18,253£18,353£18,456£18,572£91,806
Profit Before Tax£4,592£4,853£5,330£5,819£6,432£27,025
Profit After Tax £3,719£3,931£4,317£4,713£5,210£21,890
Change In Property Value£10,507£10,823£20,437£23,521£24,932£90,219
Net Return£14,227£14,753£24,754£28,234£30,142£112,109
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%