Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,756£34,262£34,776£35,646£36,537£174,977
Total Expenses£23,985£24,048£24,110£24,207£24,307£120,657
Profit Before Tax£9,771£10,214£10,667£11,439£12,230£54,320
Profit After Tax £7,915£8,274£8,640£9,265£9,906£43,999
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£7,921£20,774£30,953£38,957£30,592£129,196
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%