Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,252£24,616£24,985£25,610£26,250£125,712
Total Expenses£20,030£20,116£20,194£20,299£20,405£101,045
Profit Before Tax£4,222£4,499£4,791£5,311£5,845£24,667
Profit After Tax £3,420£3,644£3,880£4,302£4,734£19,981
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£3,425£13,345£21,195£27,343£20,786£86,093
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%13%17%13%54%