Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,908£29,342£29,782£30,526£31,289£149,847
Total Expenses£23,178£23,234£23,289£23,373£23,460£116,535
Profit Before Tax£5,730£6,107£6,493£7,153£7,829£33,312
Profit After Tax £4,641£4,947£5,259£5,794£6,341£26,983
Change In Property Value£6£12,300£21,956£29,217£20,354£83,833
Net Return£4,647£17,247£27,215£35,011£26,696£110,816
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%