Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,876£31,339£31,809£32,604£33,420£160,048
Total Expenses£22,088£22,147£22,204£22,294£22,386£111,120
Profit Before Tax£8,788£9,192£9,605£10,310£11,033£48,928
Profit After Tax £7,118£7,446£7,780£8,351£8,937£39,632
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£7,124£18,946£28,308£35,668£27,967£118,012
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%