Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,511£22,049£22,600£108,233
Total Expenses£14,995£15,077£15,149£15,245£15,343£75,809
Profit Before Tax£5,885£6,117£6,362£6,804£7,257£32,424
Profit After Tax £4,767£4,954£5,153£5,511£5,878£26,263
Change In Property Value£3£6,780£12,102£16,105£11,220£46,210
Net Return£4,770£11,734£17,255£21,616£17,098£72,474
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%16%20%16%68%