Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,496£29,938£30,388£31,147£31,926£152,895
Total Expenses£21,037£21,131£21,217£21,335£21,456£106,176
Profit Before Tax£8,459£8,807£9,170£9,812£10,470£46,719
Profit After Tax £6,852£7,134£7,428£7,948£8,481£37,842
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£6,857£17,134£25,278£31,701£25,029£105,999
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%10%15%19%15%69%