Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,236£25,615£25,999£26,649£27,315£130,813
Total Expenses£19,594£19,644£19,693£19,768£19,845£98,544
Profit Before Tax£5,642£5,970£6,306£6,881£7,469£32,269
Profit After Tax £4,570£4,836£5,108£5,573£6,050£26,138
Change In Property Value£5£10,300£18,386£24,466£17,045£70,202
Net Return£4,575£15,136£23,494£30,039£23,095£96,339
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%57%