Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,024£27,429£27,841£28,537£29,250£140,081
Total Expenses£21,703£21,756£21,807£21,888£21,970£109,124
Profit Before Tax£5,321£5,673£6,033£6,649£7,281£30,958
Profit After Tax £4,310£4,595£4,887£5,386£5,897£25,076
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£4,316£16,095£25,415£32,702£24,928£103,456
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%55%