Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,537£19,830£20,326£20,834£99,774
Total Expenses£16,312£16,391£16,461£16,553£16,646£82,364
Profit Before Tax£2,936£3,146£3,368£3,773£4,187£17,410
Profit After Tax £2,378£2,548£2,728£3,056£3,392£14,102
Change In Property Value£9,625£17,758£22,681£26,104£18,447£94,615
Net Return£12,003£20,306£25,409£29,160£21,839£108,717
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%16%21%24%18%88%