Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,580£20,889£21,202£21,732£22,275£106,678
Total Expenses£18,324£18,367£18,409£18,472£18,537£92,109
Profit Before Tax£2,256£2,522£2,793£3,260£3,738£14,569
Profit After Tax £1,828£2,042£2,263£2,641£3,028£11,801
Change In Property Value£7,350£17,407£23,164£26,896£19,769£94,586
Net Return£9,178£19,450£25,427£29,537£22,797£106,387
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)6%12%16%18%14%66%