Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£16,498£16,578£16,648£16,740£16,834£83,299
Profit Before Tax£3,002£3,215£3,441£3,851£4,272£17,781
Profit After Tax £2,431£2,604£2,787£3,120£3,460£14,403
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£2,435£10,404£16,711£21,647£16,368£67,565
Return From Rental Income (%)2%2%2%2%3%12%
Total Net Return (%)2%8%13%17%13%54%