Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,696£25,066£25,693£26,335£27,125£128,916
Total Expenses£19,546£19,629£19,735£19,843£19,965£98,717
Profit Before Tax£5,150£5,437£5,958£6,493£7,161£30,199
Profit After Tax £4,171£4,404£4,826£5,259£5,800£24,461
Change In Property Value£4£4£7,600£13,566£18,053£39,227
Net Return£4,175£4,408£12,426£18,825£23,853£63,688
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%20%52%