Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,524£19,817£20,312£20,820£21,445£101,918
Total Expenses£16,648£16,724£16,816£16,911£17,016£84,115
Profit Before Tax£2,876£3,093£3,496£3,909£4,429£17,803
Profit After Tax £2,329£2,505£2,832£3,166£3,587£14,420
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£2,332£2,509£9,232£14,591£18,790£47,453
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%47%