Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,756£25,127£25,504£26,142£26,795£128,325
Total Expenses£17,454£17,504£17,552£17,626£17,702£87,839
Profit Before Tax£7,302£7,623£7,952£8,516£9,093£40,486
Profit After Tax £5,914£6,175£6,441£6,898£7,366£32,794
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£5,919£15,175£22,507£28,276£22,259£94,135
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%64%