Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,628£23,982£24,342£24,951£25,574£122,478
Total Expenses£19,324£19,410£19,487£19,589£19,694£97,504
Profit Before Tax£4,304£4,573£4,856£5,361£5,880£24,974
Profit After Tax £3,486£3,704£3,933£4,343£4,763£20,229
Change In Property Value£5£9,300£16,601£22,091£15,390£63,386
Net Return£3,491£13,004£20,534£26,434£20,153£83,615
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%