Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,480£24,847£25,220£25,850£26,497£126,894
Total Expenses£17,266£17,315£17,363£17,436£17,511£86,891
Profit Before Tax£7,214£7,532£7,857£8,414£8,985£40,003
Profit After Tax £5,843£6,101£6,364£6,816£7,278£32,402
Change In Property Value£4£8,900£15,887£21,141£14,728£60,660
Net Return£5,848£15,001£22,251£27,956£22,006£93,062
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%65%