Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,604£23,958£24,557£25,171£25,926£123,216
Total Expenses£18,730£18,777£18,848£18,920£19,006£94,282
Profit Before Tax£4,874£5,181£5,709£6,251£6,920£28,934
Profit After Tax £3,948£4,196£4,624£5,063£5,605£23,436
Change In Property Value£10,000£10,250£18,911£24,154£27,799£91,114
Net Return£13,948£14,446£23,536£29,217£33,404£114,550
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%11%18%23%26%89%