Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,924£34,433£35,294£36,176£37,261£177,088
Total Expenses£26,420£26,517£26,646£26,778£26,929£133,291
Profit Before Tax£7,504£7,916£8,648£9,398£10,332£43,797
Profit After Tax £6,078£6,412£7,005£7,612£8,369£35,476
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£6,083£6,417£17,605£26,534£33,548£90,187
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%