Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£23,798£24,393£25,003£119,741
Total Expenses£17,824£17,908£17,984£18,086£18,189£89,991
Profit Before Tax£5,277£5,538£5,814£6,308£6,814£29,750
Profit After Tax £4,274£4,486£4,709£5,109£5,519£24,097
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£4,278£12,886£19,703£25,062£19,420£81,349
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%10%15%18%14%60%