Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,308£22,643£22,982£23,557£24,146£115,635
Total Expenses£19,836£19,919£19,994£20,093£20,195£100,037
Profit Before Tax£2,472£2,723£2,988£3,463£3,951£15,598
Profit After Tax £2,003£2,206£2,420£2,805£3,200£12,635
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£2,007£11,906£19,735£25,846£19,252£78,747
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%12%16%12%50%