Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£20,874£20,923£20,998£21,074£21,166£105,034
Profit Before Tax£4,326£4,655£5,220£5,799£6,514£26,513
Profit After Tax £3,504£3,771£4,228£4,697£5,276£21,476
Change In Property Value£9,000£9,180£18,727£24,345£25,563£86,815
Net Return£12,504£12,951£22,955£29,042£30,839£108,291
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%20%21%74%