Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,140£28,562£29,276£30,008£30,908£146,895
Total Expenses£21,922£21,975£22,057£22,142£22,242£110,338
Profit Before Tax£6,218£6,587£7,219£7,866£8,666£36,556
Profit After Tax £5,037£5,335£5,847£6,372£7,019£29,611
Change In Property Value£5£5£9,380£16,744£22,281£48,414
Net Return£5,042£5,340£15,227£23,115£29,300£78,025
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%