Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,128£19,415£19,706£20,199£20,704£99,152
Total Expenses£16,087£16,128£16,168£16,227£16,289£80,899
Profit Before Tax£3,041£3,287£3,538£3,971£4,415£18,252
Profit After Tax £2,463£2,662£2,866£3,217£3,576£14,784
Change In Property Value£10,625£19,603£25,038£28,816£20,363£104,445
Net Return£13,088£22,265£27,904£32,033£23,940£119,229
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%16%20%23%17%87%