Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,788£23,130£23,477£24,064£24,665£118,124
Total Expenses£16,184£16,268£16,343£16,444£16,547£81,785
Profit Before Tax£6,604£6,862£7,133£7,620£8,119£36,338
Profit After Tax £5,350£5,558£5,778£6,172£6,576£29,434
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£5,353£12,958£18,987£23,750£18,822£79,870
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)5%11%16%20%16%68%