Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,056£28,477£28,904£29,627£30,367£145,431
Total Expenses£21,002£21,056£21,109£21,192£21,277£105,637
Profit Before Tax£7,054£7,420£7,795£8,434£9,090£39,794
Profit After Tax £5,714£6,011£6,314£6,832£7,363£32,233
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£5,719£17,011£25,949£32,961£25,566£107,206
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%9%14%18%14%59%