Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,436£29,878£30,624£31,390£32,332£153,660
Total Expenses£23,194£23,284£23,402£23,522£23,659£117,061
Profit Before Tax£6,242£6,593£7,223£7,868£8,673£36,599
Profit After Tax £5,056£5,341£5,850£6,373£7,025£29,645
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£5,061£5,345£15,051£22,795£28,878£77,130
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%