Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,560£22,898£23,242£23,823£24,418£116,942
Total Expenses£19,700£19,784£19,859£19,959£20,061£99,363
Profit Before Tax£2,860£3,115£3,383£3,864£4,357£17,578
Profit After Tax £2,317£2,523£2,740£3,130£3,529£14,238
Change In Property Value£5£9,600£17,136£22,803£15,886£65,431
Net Return£2,321£12,123£19,876£25,933£19,416£79,669
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%