Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,434£29,145£29,874£143,067
Total Expenses£22,565£22,619£22,671£22,753£22,836£113,444
Profit Before Tax£5,035£5,395£5,763£6,392£7,037£29,623
Profit After Tax £4,078£4,370£4,668£5,178£5,700£23,995
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£4,084£16,370£26,088£33,682£25,558£105,783
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%