Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,708£22,034£22,584£23,149£23,844£113,319
Total Expenses£17,419£17,497£17,595£17,696£17,808£88,015
Profit Before Tax£4,289£4,536£4,989£5,453£6,036£25,304
Profit After Tax £3,474£3,674£4,041£4,417£4,889£20,496
Change In Property Value£10,017£10,318£19,484£22,424£23,769£86,012
Net Return£13,492£13,992£23,525£26,841£28,658£106,508
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%25%27%101%