Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,572£23,136£23,830£113,256
Total Expenses£16,556£16,600£16,666£16,733£16,813£83,368
Profit Before Tax£5,140£5,422£5,906£6,403£7,017£29,888
Profit After Tax £4,164£4,391£4,784£5,187£5,684£24,210
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£14,664£15,206£25,206£28,691£30,598£114,366
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%103%