Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,899£31,672£32,622£155,038
Total Expenses£24,609£24,700£24,818£24,939£25,077£124,143
Profit Before Tax£5,091£5,446£6,081£6,732£7,545£30,895
Profit After Tax £4,124£4,411£4,926£5,453£6,111£25,025
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£4,129£4,416£14,826£23,125£29,628£76,123
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%