Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,716£20,012£20,512£21,025£21,656£102,920
Total Expenses£17,461£17,537£17,630£17,725£17,831£88,183
Profit Before Tax£2,255£2,475£2,882£3,300£3,825£14,737
Profit After Tax £1,826£2,005£2,335£2,673£3,098£11,937
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£1,830£2,008£9,135£14,811£19,251£47,035
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%44%