Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,316£20,621£20,930£21,453£21,990£105,310
Total Expenses£16,900£16,980£17,052£17,147£17,243£85,322
Profit Before Tax£3,416£3,640£3,878£4,307£4,747£19,987
Profit After Tax £2,767£2,949£3,141£3,488£3,845£16,190
Change In Property Value£4£7,999£14,278£19,000£13,237£54,519
Net Return£2,771£10,948£17,419£22,489£17,082£70,709
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%18%13%55%