Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,872£23,215£23,563£24,152£24,756£118,559
Total Expenses£14,853£14,900£14,945£15,014£15,085£74,796
Profit Before Tax£8,019£8,315£8,619£9,138£9,671£43,763
Profit After Tax £6,496£6,736£6,981£7,402£7,834£35,448
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£6,499£14,236£20,369£25,217£20,245£86,565
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)5%12%17%21%17%72%