Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,084£24,445£25,056£25,683£26,453£125,722
Total Expenses£19,969£20,016£20,088£20,162£20,249£100,484
Profit Before Tax£4,115£4,429£4,968£5,521£6,204£25,237
Profit After Tax £3,333£3,587£4,024£4,472£5,025£20,442
Change In Property Value£10,750£11,019£20,330£25,965£29,884£97,948
Net Return£14,083£14,606£24,354£30,437£34,909£118,390
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)10%11%18%22%25%85%