Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,156£21,473£21,795£22,340£22,899£109,664
Total Expenses£17,416£17,460£17,503£17,568£17,634£87,581
Profit Before Tax£3,740£4,013£4,293£4,773£5,265£22,083
Profit After Tax £3,029£3,251£3,477£3,866£4,264£17,887
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£3,034£12,451£19,899£25,719£19,489£80,591
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%