Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£18,357£18,440£18,514£18,613£18,713£92,636
Profit Before Tax£3,639£3,886£4,147£4,615£5,095£21,382
Profit After Tax £2,948£3,148£3,359£3,738£4,127£17,319
Change In Property Value£4£8,800£15,708£20,903£14,562£59,978
Net Return£2,952£11,948£19,067£24,641£18,689£77,298
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%