Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,320£22,655£22,995£23,569£24,159£115,698
Total Expenses£18,015£18,061£18,105£18,173£18,243£90,597
Profit Before Tax£4,305£4,594£4,889£5,396£5,916£25,101
Profit After Tax £3,487£3,721£3,960£4,371£4,792£20,332
Change In Property Value£5£9,500£16,957£22,566£15,721£64,748
Net Return£3,492£13,221£20,918£26,937£20,513£85,080
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%