Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,400£29,841£30,289£31,046£31,822£152,397
Total Expenses£22,745£22,802£22,857£22,943£23,031£114,377
Profit Before Tax£6,655£7,039£7,432£8,103£8,791£38,020
Profit After Tax £5,391£5,702£6,020£6,563£7,121£30,796
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£5,397£17,702£27,440£35,068£26,979£112,585
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%