Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,832£21,144£21,462£21,998£22,548£107,984
Total Expenses£17,275£17,356£17,429£17,524£17,622£87,207
Profit Before Tax£3,557£3,788£4,033£4,474£4,926£20,778
Profit After Tax £2,881£3,069£3,267£3,624£3,990£16,830
Change In Property Value£4£8,200£14,637£19,478£13,570£55,889
Net Return£2,885£11,269£17,904£23,102£17,560£72,719
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%18%13%55%