Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,296£28,720£29,151£29,880£30,627£146,675
Total Expenses£23,117£23,172£23,225£23,309£23,394£116,218
Profit Before Tax£5,179£5,548£5,926£6,571£7,233£30,457
Profit After Tax £4,195£4,494£4,800£5,323£5,859£24,670
Change In Property Value£6£12,300£21,956£29,217£20,354£83,833
Net Return£4,201£16,794£26,756£34,539£26,213£108,503
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%