Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,872£20,170£20,473£20,984£21,509£103,008
Total Expenses£14,553£14,595£14,636£14,697£14,760£73,241
Profit Before Tax£5,319£5,575£5,837£6,287£6,749£29,767
Profit After Tax £4,309£4,516£4,728£5,093£5,466£24,111
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£4,312£12,016£18,116£22,908£17,878£75,229
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%63%