Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,496£29,938£30,388£31,147£31,926£152,895
Total Expenses£23,933£24,027£24,113£24,231£24,351£120,655
Profit Before Tax£5,563£5,911£6,275£6,916£7,575£32,240
Profit After Tax £4,506£4,788£5,082£5,602£6,135£26,114
Change In Property Value£5,900£17,877£24,551£28,725£23,347£100,400
Net Return£10,406£22,665£29,633£34,327£29,482£126,514
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)5%12%15%18%15%65%