Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,792£25,164£25,541£26,180£26,834£128,511
Total Expenses£19,248£19,335£19,413£19,519£19,627£97,142
Profit Before Tax£5,544£5,829£6,128£6,661£7,207£31,369
Profit After Tax £4,491£4,722£4,964£5,395£5,838£25,409
Change In Property Value£5£9,180£16,386£21,806£15,191£62,568
Net Return£4,496£13,902£21,350£27,201£21,029£87,977
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%