Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,648£25,018£25,393£26,028£26,679£127,765
Total Expenses£18,139£18,226£18,305£18,410£18,518£91,598
Profit Before Tax£6,509£6,792£7,088£7,618£8,161£36,167
Profit After Tax £5,272£5,501£5,742£6,170£6,610£29,296
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£5,276£14,001£20,914£26,361£20,676£87,229
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%64%