Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,348£21,668£22,210£22,765£23,448£111,439
Total Expenses£16,519£16,563£16,627£16,694£16,773£83,176
Profit Before Tax£4,829£5,106£5,582£6,071£6,675£28,263
Profit After Tax £3,911£4,136£4,522£4,918£5,407£22,893
Change In Property Value£3£3£6,999£12,493£16,625£36,125
Net Return£3,915£4,139£11,521£17,411£22,032£59,018
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%53%