Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,183£25,812£26,458£126,708
Total Expenses£19,675£19,725£19,772£19,845£19,921£98,938
Profit Before Tax£4,769£5,086£5,411£5,967£6,537£27,769
Profit After Tax £3,863£4,120£4,383£4,833£5,295£22,493
Change In Property Value£5£10,400£18,564£24,704£17,210£70,883
Net Return£3,868£14,520£22,947£29,537£22,505£93,377
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%