Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,253£22,809£23,379£111,965
Total Expenses£17,139£17,184£17,227£17,293£17,361£86,203
Profit Before Tax£4,461£4,740£5,026£5,516£6,019£25,763
Profit After Tax £3,614£3,840£4,071£4,468£4,875£20,868
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£3,618£12,840£20,136£25,846£19,769£82,209
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%56%