Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,416£28,842£29,275£30,007£30,757£147,297
Total Expenses£22,001£22,057£22,110£22,194£22,279£110,641
Profit Before Tax£6,415£6,786£7,165£7,813£8,477£36,655
Profit After Tax £5,196£5,496£5,803£6,329£6,867£29,691
Change In Property Value£6£11,599£20,704£27,552£19,194£79,055
Net Return£5,202£17,095£26,508£33,880£26,061£108,746
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%