Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,764£20,060£20,361£20,870£21,392£102,448
Total Expenses£14,755£14,835£14,906£14,998£15,093£74,587
Profit Before Tax£5,009£5,226£5,456£5,872£6,299£27,861
Profit After Tax £4,057£4,233£4,419£4,756£5,102£22,568
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£4,061£10,933£16,379£20,671£16,189£68,233
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%20%15%65%