Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,160£26,552£27,216£27,897£28,734£136,559
Total Expenses£20,587£20,673£20,782£20,894£21,020£103,956
Profit Before Tax£5,573£5,880£6,434£7,003£7,713£32,603
Profit After Tax £4,514£4,763£5,212£5,672£6,248£26,409
Change In Property Value£12,077£12,439£23,489£27,033£28,655£103,693
Net Return£16,590£17,202£28,701£32,706£34,903£130,102
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%