Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,824£21,345£21,985£104,486
Total Expenses£17,689£17,765£17,859£17,955£18,062£89,331
Profit Before Tax£2,327£2,551£2,965£3,390£3,923£15,155
Profit After Tax £1,884£2,066£2,402£2,746£3,178£12,276
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£1,888£2,070£9,302£15,062£19,568£47,889
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%18%44%