Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,472£20,779£21,299£21,831£22,486£106,867
Total Expenses£15,442£15,484£15,546£15,611£15,687£77,769
Profit Before Tax£5,030£5,295£5,752£6,220£6,799£29,097
Profit After Tax £4,075£4,289£4,659£5,038£5,507£23,569
Change In Property Value£11,375£11,773£19,148£22,038£23,360£87,694
Net Return£15,450£16,062£23,807£27,076£28,867£111,263
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)15%16%23%26%28%109%