Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,676£20,986£21,301£21,833£22,379£107,176
Total Expenses£18,225£18,306£18,378£18,473£18,570£91,952
Profit Before Tax£2,451£2,681£2,923£3,360£3,809£15,224
Profit After Tax £1,986£2,171£2,367£2,722£3,085£12,331
Change In Property Value£4£8,800£15,708£20,903£14,562£59,978
Net Return£1,990£10,971£18,076£23,625£17,648£72,310
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%