Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,620£29,049£29,485£30,222£30,978£148,354
Total Expenses£20,415£20,470£20,524£20,608£20,694£102,712
Profit Before Tax£8,205£8,579£8,961£9,614£10,283£45,643
Profit After Tax £6,646£6,949£7,258£7,787£8,329£36,971
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£6,652£17,549£26,180£32,966£25,871£109,217
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%