Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,064£20,365£20,670£21,187£21,717£104,003
Total Expenses£16,716£16,796£16,867£16,961£17,056£84,395
Profit Before Tax£3,348£3,569£3,803£4,227£4,661£19,608
Profit After Tax £2,712£2,891£3,081£3,423£3,775£15,883
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£2,716£10,791£17,182£22,189£16,848£69,727
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%18%13%55%