Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£24,033£24,633£25,372£120,585
Total Expenses£19,585£19,666£19,767£19,871£19,988£98,876
Profit Before Tax£3,515£3,781£4,266£4,762£5,385£21,709
Profit After Tax £2,847£3,063£3,455£3,858£4,362£17,584
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£2,851£3,066£11,155£17,602£22,652£57,327
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%47%