Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,004£20,304£20,609£21,124£21,652£103,692
Total Expenses£16,870£16,950£17,022£17,115£17,211£85,169
Profit Before Tax£3,134£3,354£3,587£4,009£4,441£18,524
Profit After Tax £2,538£2,716£2,905£3,247£3,597£15,004
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£2,542£10,717£17,185£22,250£16,836£69,530
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%