Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,656£26,041£26,431£27,092£27,770£132,990
Total Expenses£18,349£18,400£18,449£18,526£18,604£92,327
Profit Before Tax£7,307£7,641£7,982£8,567£9,166£40,663
Profit After Tax £5,919£6,189£6,466£6,939£7,424£32,937
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£5,924£15,689£23,423£29,505£23,145£97,686
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%