Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,972£31,437£31,908£32,706£33,523£160,546
Total Expenses£21,989£22,086£22,174£22,295£22,420£110,963
Profit Before Tax£8,983£9,351£9,734£10,411£11,104£49,583
Profit After Tax £7,276£7,574£7,885£8,433£8,994£40,162
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£7,281£18,074£26,628£33,374£26,370£111,727
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%10%15%19%15%65%