Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,424£35,955£36,854£37,776£38,909£184,918
Total Expenses£27,165£27,264£27,397£27,533£27,689£137,049
Profit Before Tax£8,259£8,691£9,457£10,242£11,220£47,869
Profit After Tax £6,690£7,040£7,660£8,296£9,088£38,774
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£6,695£7,045£18,560£27,753£34,979£95,033
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%20%53%