Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,708£22,034£22,584£23,149£23,844£113,319
Total Expenses£17,422£17,501£17,599£17,699£17,811£88,032
Profit Before Tax£4,286£4,533£4,986£5,450£6,032£25,286
Profit After Tax £3,471£3,672£4,038£4,414£4,886£20,482
Change In Property Value£10,020£10,321£19,489£22,430£23,776£86,035
Net Return£13,491£13,992£23,527£26,844£28,662£106,517
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%25%27%101%