Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,192£27,600£28,014£28,714£29,432£140,952
Total Expenses£22,576£22,667£22,750£22,861£22,976£113,830
Profit Before Tax£4,616£4,933£5,264£5,853£6,456£27,122
Profit After Tax £3,739£3,996£4,264£4,741£5,230£21,969
Change In Property Value£6£11,100£19,814£26,366£18,369£75,654
Net Return£3,744£15,096£24,078£31,107£23,598£97,623
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%