Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,536£22,874£23,217£23,798£24,393£116,817
Total Expenses£19,054£19,138£19,213£19,313£19,415£96,134
Profit Before Tax£3,482£3,736£4,004£4,484£4,977£20,684
Profit After Tax £2,820£3,026£3,243£3,632£4,032£16,754
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£2,825£12,226£19,665£25,486£19,256£79,458
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%53%