Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,696£25,066£25,442£26,078£26,730£128,014
Total Expenses£18,253£18,302£18,350£18,424£18,500£91,829
Profit Before Tax£6,443£6,764£7,092£7,654£8,230£36,184
Profit After Tax £5,219£5,479£5,745£6,200£6,667£29,309
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£5,224£14,979£22,702£28,766£22,387£94,059
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%19%14%61%