Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,736£24,092£24,453£25,065£25,691£123,038
Total Expenses£19,122£19,170£19,216£19,288£19,361£96,158
Profit Before Tax£4,614£4,922£5,237£5,777£6,330£26,880
Profit After Tax £3,737£3,987£4,242£4,679£5,127£21,772
Change In Property Value£5£10,100£18,029£23,991£16,714£68,839
Net Return£3,742£14,087£22,271£28,670£21,841£90,611
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%