Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,976£27,381£27,791£28,486£29,198£139,832
Total Expenses£18,050£18,141£18,223£18,334£18,448£91,196
Profit Before Tax£8,926£9,240£9,569£10,152£10,750£48,637
Profit After Tax £7,230£7,484£7,751£8,223£8,708£39,396
Change In Property Value£4£8,300£14,816£19,715£13,735£56,570
Net Return£7,234£15,784£22,566£27,939£22,443£95,966
Return From Rental Income (%)5%6%6%6%7%29%
Total Net Return (%)5%12%17%21%17%72%