Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£21,894£22,442£23,003£110,162
Total Expenses£16,300£16,344£16,387£16,452£16,519£82,000
Profit Before Tax£4,952£5,227£5,508£5,990£6,484£28,161
Profit After Tax £4,011£4,234£4,461£4,852£5,252£22,811
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£4,016£12,734£19,634£25,042£19,318£80,744
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%