Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,440£22,777£23,118£23,696£24,289£116,320
Total Expenses£19,153£19,199£19,244£19,312£19,382£96,291
Profit Before Tax£3,287£3,577£3,874£4,384£4,907£20,029
Profit After Tax £2,662£2,898£3,138£3,551£3,974£16,224
Change In Property Value£5£10,200£18,207£24,229£16,879£69,520
Net Return£2,667£13,098£21,345£27,780£20,854£85,744
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%12%51%