Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,304£23,654£24,008£24,609£25,224£120,798
Total Expenses£17,040£17,124£17,201£17,303£17,407£86,075
Profit Before Tax£6,264£6,529£6,807£7,306£7,817£34,724
Profit After Tax £5,074£5,289£5,514£5,918£6,332£28,126
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£5,078£13,189£19,616£24,683£19,405£81,970
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%65%