Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,356£22,691£23,032£23,608£24,198£115,884
Total Expenses£18,393£18,476£18,551£18,651£18,752£92,823
Profit Before Tax£3,963£4,215£4,481£4,957£5,445£23,062
Profit After Tax £3,210£3,414£3,629£4,015£4,411£18,680
Change In Property Value£4£8,800£15,708£20,903£14,562£59,978
Net Return£3,215£12,214£19,337£24,918£18,973£78,658
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%