Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,476£19,768£20,065£20,566£21,080£100,956
Total Expenses£17,731£17,772£17,812£17,873£17,935£89,124
Profit Before Tax£1,745£1,996£2,252£2,693£3,145£11,832
Profit After Tax £1,414£1,617£1,824£2,182£2,548£9,584
Change In Property Value£7,125£16,874£22,455£26,073£19,163£91,691
Net Return£8,539£18,491£24,279£28,254£21,711£101,274
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)6%12%16%18%14%65%