Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,332£28,757£29,188£29,918£30,666£146,861
Total Expenses£19,634£19,726£19,810£19,925£20,043£99,138
Profit Before Tax£8,698£9,031£9,378£9,993£10,623£47,723
Profit After Tax £7,046£7,315£7,596£8,094£8,605£38,656
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£7,050£16,515£24,018£29,947£23,829£101,360
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%11%16%20%16%68%