Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,652£20,962£21,276£21,808£22,353£107,051
Total Expenses£13,826£13,870£13,912£13,975£14,040£69,624
Profit Before Tax£6,826£7,092£7,365£7,833£8,313£37,428
Profit After Tax £5,529£5,744£5,965£6,345£6,733£30,316
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£5,532£12,744£18,460£22,972£18,317£78,026
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%17%21%17%70%