Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,956£23,300£23,650£24,241£24,847£118,994
Total Expenses£16,470£16,517£16,562£16,632£16,703£82,884
Profit Before Tax£6,486£6,783£7,088£7,609£8,144£36,111
Profit After Tax £5,254£5,495£5,741£6,164£6,597£29,250
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£5,258£13,995£20,914£26,354£20,663£87,183
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%64%