Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,776£23,118£23,464£24,051£24,652£118,061
Total Expenses£18,370£18,454£18,530£18,631£18,733£92,719
Profit Before Tax£4,406£4,663£4,934£5,420£5,919£25,343
Profit After Tax £3,569£3,777£3,997£4,391£4,794£20,528
Change In Property Value£4£8,760£15,637£20,808£14,496£59,706
Net Return£3,573£12,537£19,634£25,199£19,291£80,233
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%14%18%14%57%