Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,196£26,589£26,988£27,662£28,354£135,789
Total Expenses£20,224£20,314£20,395£20,504£20,616£102,053
Profit Before Tax£5,972£6,275£6,593£7,159£7,738£33,737
Profit After Tax £4,837£5,083£5,340£5,798£6,268£27,327
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£4,842£14,783£22,655£28,839£22,320£93,439
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%