Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,559£21,073£21,600£103,444
Total Expenses£16,833£16,913£16,985£17,078£17,173£84,983
Profit Before Tax£3,123£3,342£3,574£3,995£4,427£18,461
Profit After Tax £2,529£2,707£2,895£3,236£3,586£14,953
Change In Property Value£4£7,980£14,244£18,955£13,206£54,389
Net Return£2,533£10,687£17,140£22,191£16,791£69,343
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%