Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,268£23,617£23,971£24,571£25,185£120,612
Total Expenses£20,253£20,338£20,415£20,517£20,621£102,144
Profit Before Tax£3,015£3,279£3,557£4,054£4,564£18,468
Profit After Tax £2,442£2,656£2,881£3,284£3,697£14,959
Change In Property Value£5£9,900£17,672£23,516£16,383£67,475
Net Return£2,447£12,556£20,552£26,800£20,080£82,435
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%17%12%51%