Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,496£23,848£24,206£24,811£25,432£121,794
Total Expenses£18,937£18,985£19,031£19,102£19,175£95,229
Profit Before Tax£4,559£4,864£5,175£5,709£6,257£26,564
Profit After Tax £3,693£3,940£4,192£4,625£5,068£21,517
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£3,698£13,940£22,042£28,378£21,616£89,674
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%