Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£16,241£16,322£16,424£16,529£16,646£82,161
Profit Before Tax£7,159£7,429£7,921£8,425£9,056£39,990
Profit After Tax £5,799£6,018£6,416£6,824£7,335£32,392
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£5,802£6,021£12,415£17,532£21,585£63,355
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)6%6%13%19%23%68%