Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,180£21,498£21,820£22,366£22,925£109,788
Total Expenses£16,505£16,587£16,660£16,757£16,855£83,365
Profit Before Tax£4,675£4,911£5,160£5,609£6,069£26,423
Profit After Tax £3,786£3,978£4,179£4,543£4,916£21,403
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£3,790£11,678£17,924£22,833£17,658£73,884
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%15%19%14%60%