Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,828£28,245£28,952£29,675£30,566£145,266
Total Expenses£24,112£24,165£24,247£24,330£24,430£121,284
Profit Before Tax£3,716£4,080£4,705£5,345£6,136£23,982
Profit After Tax £3,010£3,305£3,811£4,330£4,970£19,425
Change In Property Value£10,500£10,710£21,848£28,403£29,823£101,284
Net Return£13,510£14,015£25,659£32,733£34,793£120,710
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)8%8%15%19%20%70%