Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,056£31,522£31,995£32,795£33,614£160,981
Total Expenses£22,106£22,165£22,223£22,313£22,406£111,214
Profit Before Tax£8,950£9,357£9,772£10,481£11,208£49,768
Profit After Tax £7,249£7,579£7,915£8,490£9,079£40,312
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£7,255£19,079£28,443£35,806£28,109£118,693
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%