Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,144£27,551£28,240£28,946£29,814£141,695
Total Expenses£21,280£21,366£21,478£21,593£21,722£107,439
Profit Before Tax£5,864£6,185£6,762£7,353£8,092£34,256
Profit After Tax £4,750£5,010£5,477£5,956£6,555£27,747
Change In Property Value£12,526£12,902£24,362£28,039£29,721£107,550
Net Return£17,276£17,911£29,839£33,995£36,276£135,297
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%