Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,260£22,594£22,933£23,506£24,094£115,387
Total Expenses£17,740£17,823£17,898£17,997£18,098£89,555
Profit Before Tax£4,521£4,771£5,035£5,509£5,995£25,831
Profit After Tax £3,662£3,865£4,078£4,462£4,856£20,923
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£3,666£12,265£19,073£24,415£18,757£78,175
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%58%