Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,648£25,018£25,643£26,284£27,073£128,666
Total Expenses£19,827£19,875£19,948£20,024£20,113£99,787
Profit Before Tax£4,821£5,143£5,695£6,261£6,960£28,879
Profit After Tax £3,905£4,165£4,613£5,071£5,637£23,392
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£3,910£4,170£13,113£20,244£25,828£67,264
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%