Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,992£23,337£23,687£24,279£24,886£119,181
Total Expenses£19,098£19,183£19,259£19,360£19,463£96,362
Profit Before Tax£3,894£4,154£4,428£4,919£5,423£22,819
Profit After Tax £3,154£3,365£3,587£3,985£4,393£18,484
Change In Property Value£5£9,199£16,420£21,851£15,223£62,698
Net Return£3,159£12,564£20,007£25,836£19,615£81,181
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%