Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,100£32,581£33,396£34,231£35,258£167,566
Total Expenses£24,936£24,996£25,088£25,182£25,296£125,498
Profit Before Tax£7,164£7,586£8,308£9,049£9,962£42,068
Profit After Tax £5,803£6,144£6,730£7,329£8,069£34,075
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£5,808£6,150£17,430£26,429£33,486£89,303
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%