Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,448£20,755£21,066£21,593£22,133£105,994
Total Expenses£18,041£18,122£18,194£18,288£18,385£91,029
Profit Before Tax£2,407£2,633£2,872£3,304£3,748£14,965
Profit After Tax £1,950£2,133£2,327£2,677£3,036£12,121
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£1,954£10,833£17,856£23,342£17,433£71,418
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%