Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,144£24,506£25,119£25,747£26,519£126,035
Total Expenses£18,499£18,581£18,685£18,792£18,912£93,470
Profit Before Tax£5,645£5,925£6,433£6,955£7,607£32,565
Profit After Tax £4,572£4,799£5,211£5,633£6,162£26,378
Change In Property Value£4£4£7,100£12,674£16,865£36,646
Net Return£4,576£4,803£12,311£18,307£23,027£63,024
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%56%