Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,100£26,492£27,154£27,833£28,668£136,246
Total Expenses£20,964£21,014£21,091£21,170£21,264£105,504
Profit Before Tax£5,136£5,477£6,062£6,662£7,403£30,741
Profit After Tax £4,160£4,436£4,911£5,397£5,997£24,901
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£4,165£4,441£13,911£21,462£27,375£71,353
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%