Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,004£20,304£20,609£21,124£21,652£103,692
Total Expenses£15,370£15,413£15,454£15,516£15,579£77,332
Profit Before Tax£4,634£4,891£5,155£5,608£6,073£26,361
Profit After Tax £3,753£3,962£4,176£4,543£4,919£21,352
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£3,757£11,962£18,456£23,545£18,158£75,878
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%