Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,356£28,781£29,213£29,943£30,692£146,986
Total Expenses£20,549£20,604£20,658£20,741£20,827£103,379
Profit Before Tax£7,807£8,177£8,555£9,202£9,865£43,607
Profit After Tax £6,323£6,623£6,930£7,454£7,991£35,321
Change In Property Value£5£10,700£19,100£25,416£17,707£72,928
Net Return£6,329£17,324£26,030£32,870£25,698£108,249
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%