Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,996£23,571£24,279£115,386
Total Expenses£17,105£17,184£17,283£17,384£17,498£86,454
Profit Before Tax£4,999£5,252£5,713£6,187£6,781£28,932
Profit After Tax £4,049£4,254£4,628£5,011£5,492£23,435
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£4,053£4,257£11,128£16,614£20,932£56,984
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%56%