Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,568£23,922£24,280£24,887£25,510£122,167
Total Expenses£17,211£17,296£17,373£17,475£17,580£86,936
Profit Before Tax£6,357£6,625£6,907£7,412£7,929£35,231
Profit After Tax £5,149£5,367£5,595£6,004£6,423£28,537
Change In Property Value£4£7,990£14,262£18,979£13,222£54,457
Net Return£5,153£13,357£19,857£24,983£19,645£82,995
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%70%