Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,600£24,969£25,593£26,233£27,020£128,415
Total Expenses£19,227£19,275£19,348£19,423£19,513£96,786
Profit Before Tax£5,373£5,694£6,245£6,810£7,507£31,629
Profit After Tax £4,352£4,612£5,058£5,516£6,081£25,620
Change In Property Value£8,200£8,364£17,063£22,181£23,290£79,098
Net Return£12,552£12,976£22,121£27,697£29,371£104,718
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%21%22%79%