Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,500£28,927£29,651£30,392£31,304£148,774
Total Expenses£23,188£23,242£23,325£23,410£23,512£116,676
Profit Before Tax£5,313£5,686£6,326£6,982£7,792£32,098
Profit After Tax £4,303£4,605£5,124£5,655£6,311£26,000
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£4,308£4,610£15,124£23,506£30,065£77,614
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%