Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,100£26,492£27,154£27,833£28,668£136,246
Total Expenses£20,369£20,419£20,496£20,575£20,669£102,528
Profit Before Tax£5,731£6,072£6,658£7,258£7,998£33,717
Profit After Tax £4,642£4,919£5,393£5,879£6,479£27,311
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£4,647£4,923£14,093£21,408£27,144£72,215
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%