Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,816£25,188£25,818£26,463£27,257£129,543
Total Expenses£17,463£17,512£17,585£17,661£17,751£87,972
Profit Before Tax£7,353£7,677£8,233£8,802£9,506£41,571
Profit After Tax £5,956£6,218£6,668£7,130£7,700£33,672
Change In Property Value£7,300£7,446£15,190£19,747£20,734£70,417
Net Return£13,256£13,664£21,858£26,877£28,434£104,089
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)11%12%19%23%24%90%