Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,368£25,749£26,135£26,788£27,458£131,497
Total Expenses£18,372£18,460£18,540£18,647£18,757£92,775
Profit Before Tax£6,996£7,288£7,595£8,141£8,701£38,722
Profit After Tax £5,667£5,904£6,152£6,594£7,048£31,365
Change In Property Value£4£8,600£15,351£20,428£14,232£58,615
Net Return£5,671£14,504£21,503£27,022£21,280£89,980
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%10%15%19%15%65%