Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,852£22,180£22,512£23,075£23,652£113,272
Total Expenses£19,147£19,229£19,304£19,402£19,502£96,583
Profit Before Tax£2,705£2,950£3,209£3,674£4,150£16,688
Profit After Tax £2,191£2,390£2,599£2,976£3,362£13,518
Change In Property Value£5£9,300£16,601£22,091£15,390£63,386
Net Return£2,196£11,690£19,200£25,066£18,751£76,904
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%