Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,920£26,309£26,967£27,641£28,470£135,306
Total Expenses£19,954£20,004£20,081£20,159£20,253£100,451
Profit Before Tax£5,966£6,305£6,886£7,482£8,217£34,855
Profit After Tax £4,833£5,107£5,577£6,060£6,656£28,233
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£4,837£5,111£14,078£21,233£26,847£72,105
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%20%53%