Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,192£24,555£24,923£25,546£26,185£125,401
Total Expenses£17,075£17,123£17,170£17,243£17,318£85,929
Profit Before Tax£7,117£7,432£7,753£8,303£8,867£39,472
Profit After Tax £5,765£6,020£6,280£6,725£7,182£31,972
Change In Property Value£4£8,799£15,706£20,901£14,561£59,971
Net Return£5,770£14,819£21,986£27,626£21,743£91,944
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%65%