Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,952£27,356£27,767£28,461£29,172£139,708
Total Expenses£20,890£20,943£20,994£21,074£21,156£105,056
Profit Before Tax£6,062£6,414£6,773£7,387£8,017£34,652
Profit After Tax £4,910£5,195£5,486£5,983£6,493£28,068
Change In Property Value£5£10,999£19,633£26,126£18,201£74,966
Net Return£4,916£16,194£25,119£32,110£24,695£103,034
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%