Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£18,787£18,833£18,876£18,943£19,012£94,452
Profit Before Tax£3,209£3,493£3,784£4,284£4,796£19,567
Profit After Tax £2,599£2,830£3,065£3,470£3,885£15,849
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£2,604£12,830£20,916£27,223£20,433£84,006
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%12%51%