Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,972£28,392£28,817£29,538£30,276£144,995
Total Expenses£22,107£22,199£22,283£22,397£22,513£111,500
Profit Before Tax£5,865£6,192£6,535£7,141£7,763£33,496
Profit After Tax £4,750£5,016£5,293£5,784£6,288£27,131
Change In Property Value£5£10,760£19,207£25,559£17,806£73,337
Net Return£4,756£15,776£24,500£31,343£24,094£100,468
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%57%