Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,828£22,155£22,488£23,050£23,626£113,147
Total Expenses£16,088£16,170£16,245£16,343£16,443£81,288
Profit Before Tax£5,740£5,985£6,243£6,707£7,183£31,860
Profit After Tax £4,650£4,848£5,057£5,433£5,819£25,806
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£4,653£12,248£18,266£23,011£18,064£76,242
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%20%15%70%