Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,082£22,414£22,974£23,548£112,774
Total Expenses£16,672£16,717£16,760£16,827£16,895£83,870
Profit Before Tax£5,084£5,365£5,653£6,147£6,653£28,904
Profit After Tax £4,118£4,346£4,579£4,979£5,389£23,412
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£4,123£13,046£20,109£25,645£19,786£82,709
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%