Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,128£22,460£22,797£23,367£23,951£114,702
Total Expenses£14,778£14,824£14,868£14,936£15,005£74,411
Profit Before Tax£7,350£7,636£7,929£8,431£8,946£40,292
Profit After Tax £5,953£6,185£6,422£6,829£7,247£32,636
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£5,957£13,685£19,810£24,644£19,658£83,754
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%17%21%16%70%