Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£24,133£24,736£25,478£121,086
Total Expenses£20,190£20,270£20,372£20,476£20,593£101,902
Profit Before Tax£3,006£3,274£3,760£4,259£4,885£19,184
Profit After Tax £2,435£2,652£3,046£3,450£3,957£15,539
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£2,439£2,656£11,046£17,730£22,960£56,831
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%