Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,608£22,947£23,291£23,874£24,470£117,191
Total Expenses£18,579£18,663£18,738£18,838£18,940£93,758
Profit Before Tax£4,029£4,285£4,553£5,036£5,530£23,433
Profit After Tax £3,264£3,470£3,688£4,079£4,479£18,981
Change In Property Value£4£8,900£15,887£21,141£14,728£60,660
Net Return£3,268£12,371£19,575£25,219£19,207£79,640
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%