Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,020£28,440£29,151£29,880£30,776£146,268
Total Expenses£22,148£22,201£22,283£22,367£22,467£111,466
Profit Before Tax£5,872£6,239£6,868£7,513£8,309£34,802
Profit After Tax £4,757£5,054£5,563£6,086£6,731£28,190
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£4,761£5,058£15,064£23,044£29,297£77,224
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%