Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,900£28,319£28,743£29,462£30,198£144,622
Total Expenses£17,769£17,823£17,876£17,958£18,042£89,468
Profit Before Tax£10,131£10,495£10,867£11,504£12,156£55,154
Profit After Tax £8,206£8,501£8,803£9,318£9,846£44,675
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£8,211£17,501£24,868£30,696£24,740£106,016
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)6%12%17%21%17%73%