Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,872£20,170£20,473£20,984£21,509£103,008
Total Expenses£16,053£16,133£16,204£16,297£16,392£81,078
Profit Before Tax£3,819£4,037£4,269£4,688£5,117£21,930
Profit After Tax £3,094£3,270£3,458£3,797£4,145£17,763
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£3,097£10,770£16,845£21,612£16,556£68,881
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%14%18%14%58%