Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,780£20,275£20,782£99,525
Total Expenses£15,290£15,331£15,371£15,431£15,492£76,915
Profit Before Tax£3,910£4,157£4,410£4,844£5,290£22,610
Profit After Tax £3,167£3,367£3,572£3,924£4,285£18,314
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£3,171£11,367£17,852£22,927£17,523£72,840
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%57%