Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,224£22,557£22,896£23,468£24,055£115,200
Total Expenses£18,299£18,382£18,457£18,556£18,658£92,352
Profit Before Tax£3,925£4,175£4,439£4,912£5,397£22,848
Profit After Tax £3,179£3,382£3,595£3,979£4,372£18,507
Change In Property Value£4£8,750£15,619£20,784£14,480£59,637
Net Return£3,184£12,132£19,214£24,763£18,852£78,144
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%