Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,408£23,994£24,713£117,453
Total Expenses£19,128£19,208£19,308£19,410£19,525£96,579
Profit Before Tax£3,372£3,630£4,101£4,583£5,189£20,874
Profit After Tax £2,731£2,940£3,321£3,712£4,203£16,908
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£2,735£2,944£10,822£17,100£22,018£55,619
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%46%