Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,364£23,714£24,070£24,672£25,289£121,109
Total Expenses£19,137£19,222£19,299£19,401£19,505£96,563
Profit Before Tax£4,227£4,493£4,772£5,271£5,784£24,547
Profit After Tax £3,424£3,639£3,865£4,270£4,685£19,883
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£3,429£12,839£20,287£26,123£19,909£82,587
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%