Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,120£21,437£21,758£22,302£22,860£109,477
Total Expenses£18,056£18,100£18,143£18,207£18,274£90,780
Profit Before Tax£3,064£3,337£3,616£4,095£4,586£18,697
Profit After Tax £2,482£2,703£2,929£3,317£3,715£15,145
Change In Property Value£5£9,600£17,136£22,803£15,886£65,431
Net Return£2,487£12,303£20,065£26,120£19,601£80,576
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%51%