Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,668£29,098£29,825£30,571£31,488£149,651
Total Expenses£22,363£22,452£22,568£22,687£22,821£112,892
Profit Before Tax£6,305£6,646£7,257£7,884£8,667£36,759
Profit After Tax £5,107£5,383£5,878£6,386£7,020£29,775
Change In Property Value£13,230£13,627£25,732£29,615£31,392£113,597
Net Return£18,337£19,010£31,611£36,002£38,413£143,372
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%