Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,980£20,280£20,584£21,098£21,626£103,568
Total Expenses£17,672£17,752£17,824£17,917£18,012£89,178
Profit Before Tax£2,308£2,527£2,760£3,181£3,614£14,390
Profit After Tax £1,869£2,047£2,236£2,577£2,927£11,656
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£1,873£10,547£17,408£22,767£16,993£69,589
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%12%51%