Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,624£21,948£22,278£22,835£23,405£112,090
Total Expenses£18,963£19,045£19,119£19,217£19,317£95,661
Profit Before Tax£2,661£2,903£3,158£3,618£4,089£16,429
Profit After Tax £2,155£2,351£2,558£2,930£3,312£13,308
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£2,160£11,552£18,980£24,784£18,536£76,012
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%