Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,560£22,898£23,242£23,823£24,418£116,942
Total Expenses£18,200£18,246£18,291£18,360£18,430£91,526
Profit Before Tax£4,360£4,652£4,951£5,463£5,989£25,415
Profit After Tax £3,532£3,768£4,010£4,425£4,851£20,586
Change In Property Value£5£9,600£17,136£22,803£15,886£65,431
Net Return£3,536£13,368£21,146£27,229£20,737£86,017
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%