Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,896£29,329£29,769£30,514£31,276£149,785
Total Expenses£17,064£17,120£17,174£17,259£17,346£85,962
Profit Before Tax£11,832£12,210£12,595£13,255£13,931£63,823
Profit After Tax £9,584£9,890£10,202£10,736£11,284£51,697
Change In Property Value£4£8,500£15,172£20,190£14,066£57,933
Net Return£9,588£18,390£25,375£30,927£25,350£109,629
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)7%13%18%23%18%80%