Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,540£27,953£28,372£29,082£29,809£142,756
Total Expenses£21,163£21,255£21,337£21,450£21,566£106,771
Profit Before Tax£6,377£6,699£7,035£7,631£8,243£35,985
Profit After Tax £5,165£5,426£5,698£6,181£6,677£29,148
Change In Property Value£5£10,200£18,207£24,229£16,879£69,520
Net Return£5,170£15,626£23,905£30,410£23,556£98,668
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%