Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,480£30,937£31,401£32,186£32,991£157,996
Total Expenses£23,549£23,644£23,732£23,852£23,975£118,752
Profit Before Tax£6,931£7,293£7,670£8,334£9,016£39,244
Profit After Tax £5,614£5,907£6,212£6,751£7,303£31,787
Change In Property Value£14,375£26,522£33,874£38,986£27,550£141,308
Net Return£19,989£32,429£40,087£45,737£34,853£173,095
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%17%21%24%18%91%