Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,204£21,522£21,845£22,391£22,951£109,913
Total Expenses£17,763£17,844£17,918£18,014£18,113£89,652
Profit Before Tax£3,441£3,678£3,927£4,377£4,838£20,261
Profit After Tax £2,788£2,979£3,181£3,545£3,919£16,412
Change In Property Value£4£8,480£15,137£20,143£14,033£57,797
Net Return£2,792£11,459£18,318£23,688£17,952£74,209
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%