Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,820£21,132£21,449£21,986£22,535£107,922
Total Expenses£16,256£16,300£16,342£16,406£16,472£81,776
Profit Before Tax£4,564£4,832£5,107£5,579£6,063£26,146
Profit After Tax £3,697£3,914£4,137£4,519£4,911£21,178
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£3,701£12,414£19,310£24,710£18,977£79,112
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%58%