Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,464£19,756£20,052£20,554£21,067£100,893
Total Expenses£14,563£14,642£14,712£14,804£14,898£73,619
Profit Before Tax£4,901£5,114£5,340£5,749£6,169£27,274
Profit After Tax £3,970£4,143£4,325£4,657£4,997£22,092
Change In Property Value£3£6,599£11,779£15,675£10,920£44,977
Net Return£3,973£10,742£16,105£20,332£15,917£67,069
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%20%15%65%