Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,416£22,752£23,094£23,671£24,263£116,195
Total Expenses£16,468£16,552£16,627£16,726£16,828£83,201
Profit Before Tax£5,948£6,201£6,467£6,944£7,434£32,994
Profit After Tax £4,818£5,022£5,238£5,625£6,022£26,725
Change In Property Value£4£7,600£13,566£18,053£12,577£51,799
Net Return£4,822£12,622£18,804£23,678£18,599£78,524
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%70%