Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,804£19,086£19,372£19,857£20,353£97,472
Total Expenses£15,250£15,291£15,330£15,389£15,449£76,710
Profit Before Tax£3,554£3,795£4,042£4,468£4,904£20,763
Profit After Tax £2,878£3,074£3,274£3,619£3,972£16,818
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£2,882£11,074£17,554£22,622£17,211£71,343
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%18%13%56%