Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,304£32,789£33,608£34,448£35,482£168,631
Total Expenses£24,076£24,170£24,295£24,423£24,569£121,535
Profit Before Tax£8,228£8,618£9,313£10,025£10,913£47,097
Profit After Tax £6,665£6,981£7,543£8,120£8,839£38,148
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£6,669£6,985£17,044£25,078£31,405£87,182
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%