Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,504£27,917£28,335£29,044£29,770£142,569
Total Expenses£19,338£19,392£19,444£19,525£19,608£97,307
Profit Before Tax£8,166£8,525£8,892£9,519£10,161£45,263
Profit After Tax £6,615£6,905£7,202£7,710£8,231£36,663
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£6,620£16,905£25,052£31,464£24,779£104,820
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%64%