Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,356£22,691£23,032£23,608£24,198£115,884
Total Expenses£18,071£18,154£18,229£18,329£18,430£91,214
Profit Before Tax£4,285£4,537£4,802£5,279£5,767£24,670
Profit After Tax £3,471£3,675£3,890£4,276£4,671£19,983
Change In Property Value£4£8,600£15,351£20,428£14,232£58,615
Net Return£3,475£12,275£19,241£24,704£18,903£78,598
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)3%9%14%18%14%57%