Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,700£24,055£24,657£25,273£26,032£123,717
Total Expenses£20,042£20,123£20,226£20,332£20,450£101,173
Profit Before Tax£3,658£3,932£4,431£4,942£5,581£22,544
Profit After Tax £2,963£3,185£3,589£4,003£4,521£18,261
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£2,967£3,189£11,489£18,104£23,286£59,036
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)2%3%9%14%18%47%