Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£20,874£20,923£20,998£21,074£21,166£105,034
Profit Before Tax£4,326£4,655£5,220£5,799£6,514£26,513
Profit After Tax £3,504£3,771£4,228£4,697£5,276£21,476
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£3,509£3,775£13,228£20,762£26,654£67,928
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%