Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,412£23,763£24,120£24,723£25,341£121,358
Total Expenses£16,568£16,653£16,729£16,832£16,936£83,718
Profit Before Tax£6,844£7,110£7,390£7,891£8,405£37,640
Profit After Tax £5,544£5,759£5,986£6,392£6,808£30,489
Change In Property Value£4£7,600£13,566£18,053£12,577£51,799
Net Return£5,548£13,359£19,552£24,444£19,384£82,288
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)5%11%16%20%16%68%