Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,828£28,245£28,669£29,386£30,120£144,249
Total Expenses£20,175£20,229£20,282£20,364£20,448£101,497
Profit Before Tax£7,653£8,017£8,388£9,022£9,673£42,752
Profit After Tax £6,199£6,493£6,794£7,308£7,835£34,629
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£6,204£16,993£25,537£32,249£25,211£106,194
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%