Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,524£25,907£26,555£27,218£28,035£133,239
Total Expenses£22,009£22,094£22,201£22,312£22,436£111,052
Profit Before Tax£3,515£3,813£4,353£4,907£5,599£22,187
Profit After Tax £2,847£3,089£3,526£3,974£4,535£17,971
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£2,851£3,093£12,326£19,683£25,438£63,392
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%14%18%44%