Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,480£24,847£25,220£25,850£26,497£126,894
Total Expenses£17,801£17,887£17,966£18,070£18,178£89,902
Profit Before Tax£6,679£6,960£7,254£7,780£8,319£36,992
Profit After Tax £5,410£5,637£5,876£6,302£6,738£29,964
Change In Property Value£4£8,300£14,816£19,715£13,735£56,570
Net Return£5,414£13,938£20,692£26,017£20,473£86,534
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%65%