Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,580£20,889£21,202£21,732£22,275£106,678
Total Expenses£17,089£17,170£17,242£17,337£17,434£86,272
Profit Before Tax£3,491£3,719£3,960£4,395£4,841£20,407
Profit After Tax £2,828£3,012£3,208£3,560£3,922£16,529
Change In Property Value£4£8,100£14,459£19,240£13,404£55,207
Net Return£2,832£11,112£17,666£22,800£17,326£71,737
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%18%13%55%