Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,920£26,309£26,703£27,371£28,055£134,359
Total Expenses£18,266£18,355£18,436£18,544£18,655£92,257
Profit Before Tax£7,654£7,954£8,268£8,827£9,400£42,102
Profit After Tax £6,199£6,442£6,697£7,150£7,614£34,102
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£6,204£14,942£21,869£27,340£21,680£92,036
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)5%11%16%20%16%67%