Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,772£23,341£23,925£114,578
Total Expenses£18,207£18,290£18,364£18,463£18,564£91,888
Profit Before Tax£3,897£4,146£4,408£4,878£5,361£22,690
Profit After Tax £3,157£3,358£3,570£3,951£4,342£18,379
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£3,161£12,058£19,100£24,617£18,739£77,676
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%