Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,092£22,423£22,760£23,329£23,912£114,516
Total Expenses£17,831£17,877£17,921£17,988£18,057£89,675
Profit Before Tax£4,261£4,546£4,839£5,340£5,855£24,841
Profit After Tax £3,451£3,682£3,919£4,326£4,742£20,121
Change In Property Value£5£9,400£16,779£22,328£15,555£64,068
Net Return£3,456£13,083£20,699£26,654£20,298£84,189
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%