Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,496£29,938£30,388£31,147£31,926£152,895
Total Expenses£19,537£19,594£19,649£19,735£19,824£98,339
Profit Before Tax£9,959£10,345£10,739£11,412£12,102£54,556
Profit After Tax £8,067£8,379£8,698£9,244£9,803£44,190
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£8,072£18,379£26,548£32,997£26,351£112,347
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%16%20%16%69%