Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,500£25,883£26,530£27,193£28,009£133,113
Total Expenses£21,412£21,496£21,604£21,714£21,838£108,064
Profit Before Tax£4,088£4,386£4,926£5,479£6,170£25,049
Profit After Tax £3,311£3,553£3,990£4,438£4,998£20,290
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£16,061£16,685£28,788£32,979£35,251£129,765
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%12%21%24%26%95%