Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,248£22,582£22,920£23,493£24,081£115,324
Total Expenses£17,043£17,089£17,133£17,200£17,270£85,734
Profit Before Tax£5,205£5,493£5,788£6,293£6,811£29,590
Profit After Tax £4,216£4,449£4,688£5,097£5,517£23,968
Change In Property Value£4£8,900£15,887£21,141£14,728£60,660
Net Return£4,221£13,350£20,575£26,238£20,245£84,628
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%