Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,008£22,338£22,897£23,469£24,173£114,885
Total Expenses£16,785£16,830£16,897£16,965£17,046£84,522
Profit Before Tax£5,223£5,508£6,000£6,504£7,127£30,362
Profit After Tax £4,230£4,462£4,860£5,268£5,773£24,593
Change In Property Value£7,100£7,242£14,774£19,206£20,166£68,488
Net Return£11,330£11,704£19,634£24,474£25,939£93,081
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%10%17%22%23%83%