Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,936£28,355£29,064£29,791£30,684£145,830
Total Expenses£22,734£22,788£22,869£22,953£23,053£114,398
Profit Before Tax£5,202£5,567£6,195£6,838£7,631£31,432
Profit After Tax £4,213£4,510£5,018£5,538£6,181£25,460
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£4,218£4,514£14,818£23,032£29,460£76,042
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%48%