Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,316£20,621£20,930£21,453£21,990£105,310
Total Expenses£16,902£16,982£17,054£17,148£17,244£85,330
Profit Before Tax£3,414£3,639£3,876£4,305£4,745£19,979
Profit After Tax £2,766£2,947£3,140£3,487£3,844£16,183
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£2,770£10,947£17,420£22,490£17,082£70,709
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%18%13%55%