Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,156£21,473£21,795£22,340£22,899£109,664
Total Expenses£17,094£17,139£17,181£17,246£17,313£85,972
Profit Before Tax£4,062£4,335£4,614£5,094£5,586£23,691
Profit After Tax £3,290£3,511£3,738£4,126£4,525£19,190
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£3,294£12,511£19,803£25,505£19,418£80,531
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%