Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,466£28,153£28,997£137,812
Total Expenses£22,097£22,183£22,293£22,405£22,532£111,509
Profit Before Tax£4,303£4,613£5,173£5,747£6,465£26,302
Profit After Tax £3,485£3,737£4,190£4,655£5,237£21,305
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£3,490£3,741£12,991£20,364£26,140£66,725
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%