Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£18,785£18,831£18,875£18,942£19,011£94,444
Profit Before Tax£3,211£3,495£3,786£4,286£4,797£19,575
Profit After Tax £2,601£2,831£3,067£3,471£3,886£15,855
Change In Property Value£5£9,999£17,848£23,751£16,547£68,150
Net Return£2,606£12,830£20,915£27,222£20,433£84,006
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%12%51%