Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,068£25,444£25,826£26,471£27,133£129,942
Total Expenses£18,180£18,267£18,346£18,453£18,562£91,807
Profit Before Tax£6,888£7,177£7,479£8,019£8,572£38,135
Profit After Tax £5,580£5,813£6,058£6,495£6,943£30,889
Change In Property Value£4£8,499£15,171£20,188£14,064£57,927
Net Return£5,584£14,312£21,229£26,683£21,007£88,816
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%10%15%19%15%69%