Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,052£23,398£23,749£24,342£24,951£119,492
Total Expenses£16,801£16,848£16,894£16,964£17,035£84,542
Profit Before Tax£6,251£6,549£6,855£7,379£7,916£34,950
Profit After Tax £5,063£5,305£5,553£5,977£6,412£28,309
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£5,067£14,005£21,082£26,642£20,809£87,606
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%