Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,496£23,848£24,206£24,811£25,432£121,794
Total Expenses£20,437£20,522£20,599£20,701£20,806£103,066
Profit Before Tax£3,059£3,326£3,607£4,110£4,625£18,727
Profit After Tax £2,478£2,694£2,922£3,329£3,747£15,169
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£2,483£12,694£20,772£27,082£20,295£83,326
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%17%12%51%