Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,560£19,853£20,151£20,655£21,171£101,391
Total Expenses£16,343£16,423£16,493£16,586£16,680£82,525
Profit Before Tax£3,217£3,431£3,658£4,069£4,491£18,866
Profit After Tax £2,605£2,779£2,963£3,296£3,638£15,281
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£2,609£10,479£16,707£21,586£16,380£67,762
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%13%55%