Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,840£22,168£22,722£23,290£23,989£114,008
Total Expenses£19,348£19,392£19,458£19,526£19,606£97,329
Profit Before Tax£2,493£2,776£3,264£3,764£4,382£16,679
Profit After Tax £2,019£2,248£2,644£3,049£3,550£13,510
Change In Property Value£10,500£10,763£19,857£25,362£29,189£95,670
Net Return£12,519£13,011£22,501£28,411£32,739£109,179
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)9%10%17%21%24%81%