Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,304£23,654£24,245£24,851£25,597£121,650
Total Expenses£18,502£18,548£18,618£18,690£18,775£93,134
Profit Before Tax£4,802£5,105£5,627£6,161£6,821£28,516
Profit After Tax £3,890£4,135£4,558£4,990£5,525£23,098
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£3,894£4,139£12,458£19,092£24,291£63,873
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%