Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,380£25,761£26,147£26,801£27,471£131,559
Total Expenses£20,413£20,463£20,512£20,588£20,665£102,641
Profit Before Tax£4,968£5,298£5,635£6,213£6,805£28,919
Profit After Tax £4,024£4,291£4,564£5,033£5,512£23,424
Change In Property Value£5£10,800£19,278£25,654£17,872£73,610
Net Return£4,029£15,091£23,843£30,686£23,384£97,034
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%