Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,564£27,977£28,397£29,107£29,835£142,880
Total Expenses£21,809£21,900£21,983£22,096£22,212£110,001
Profit Before Tax£5,755£6,077£6,414£7,011£7,623£32,879
Profit After Tax £4,661£4,922£5,195£5,679£6,175£26,632
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£4,667£15,522£24,116£30,857£23,716£98,879
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%57%