Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,504£30,962£31,736£32,529£33,505£159,235
Total Expenses£24,888£24,980£25,100£25,223£25,363£125,554
Profit Before Tax£5,616£5,982£6,636£7,306£8,141£33,681
Profit After Tax £4,549£4,845£5,375£5,918£6,595£27,281
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£4,554£4,850£15,375£23,768£30,348£78,896
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%15%19%48%