Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,896£29,329£30,063£30,814£31,739£150,841
Total Expenses£21,751£21,841£21,957£22,076£22,211£109,837
Profit Before Tax£7,145£7,489£8,106£8,738£9,527£41,004
Profit After Tax £5,787£6,066£6,566£7,078£7,717£33,213
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£5,791£6,070£15,066£22,251£27,908£77,086
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%