Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,598£31,363£32,147£153,953
Total Expenses£21,166£21,223£21,279£21,366£21,455£106,489
Profit Before Tax£8,534£8,922£9,319£9,997£10,692£47,464
Profit After Tax £6,912£7,227£7,548£8,097£8,660£38,446
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£6,918£18,227£27,184£34,226£26,864£113,418
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%