Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,598£31,363£32,147£153,953
Total Expenses£22,665£22,759£22,845£22,964£23,085£114,318
Profit Before Tax£7,035£7,386£7,752£8,399£9,062£39,635
Profit After Tax £5,699£5,983£6,279£6,803£7,340£32,104
Change In Property Value£5£10,999£19,633£26,126£18,201£74,966
Net Return£5,704£16,982£25,913£32,930£25,542£107,070
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%9%14%18%14%59%