Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,336£24,701£25,072£25,698£26,341£126,148
Total Expenses£17,143£17,229£17,307£17,412£17,519£86,610
Profit Before Tax£7,193£7,472£7,764£8,287£8,822£39,538
Profit After Tax £5,827£6,052£6,289£6,712£7,146£32,026
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£5,831£13,952£20,391£25,477£20,219£85,870
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)5%11%16%20%16%68%