Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,072£27,478£27,890£28,588£29,302£140,330
Total Expenses£18,490£18,543£18,595£18,675£18,757£93,061
Profit Before Tax£8,582£8,935£9,295£9,912£10,545£47,269
Profit After Tax £6,951£7,237£7,529£8,029£8,541£38,288
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£6,956£16,737£24,487£30,595£24,262£103,037
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%11%16%20%16%67%