Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,056£22,387£22,723£23,291£23,873£114,329
Total Expenses£18,684£18,767£18,842£18,941£19,042£94,276
Profit Before Tax£3,372£3,619£3,881£4,350£4,831£20,053
Profit After Tax £2,731£2,932£3,143£3,524£3,913£16,243
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£2,736£11,932£19,208£24,902£18,807£77,584
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%53%