Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,396£27,807£28,224£28,930£29,653£142,010
Total Expenses£22,400£22,453£22,505£22,586£22,669£112,614
Profit Before Tax£4,996£5,354£5,719£6,343£6,984£29,395
Profit After Tax £4,047£4,336£4,632£5,138£5,657£23,810
Change In Property Value£6£11,910£21,260£28,290£19,709£81,175
Net Return£4,053£16,246£25,892£33,428£25,366£104,985
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%