Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,972£25,347£25,727£26,370£27,029£129,445
Total Expenses£19,378£19,466£19,545£19,651£19,759£97,798
Profit Before Tax£5,594£5,881£6,182£6,719£7,270£31,646
Profit After Tax £4,531£4,764£5,008£5,443£5,889£25,633
Change In Property Value£5£9,250£16,511£21,972£15,307£63,045
Net Return£4,536£14,014£21,519£27,415£21,196£88,679
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%