Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,028£23,373£23,724£24,317£24,925£119,368
Total Expenses£18,569£18,616£18,661£18,731£18,802£93,378
Profit Before Tax£4,459£4,758£5,063£5,586£6,123£25,990
Profit After Tax £3,612£3,854£4,101£4,525£4,960£21,052
Change In Property Value£5£9,800£17,493£23,278£16,217£66,794
Net Return£3,617£13,654£21,594£27,803£21,177£87,846
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%