Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,824£20,121£20,624£21,140£21,774£103,484
Total Expenses£16,877£16,953£17,046£17,141£17,247£85,264
Profit Before Tax£2,947£3,169£3,579£3,999£4,527£18,220
Profit After Tax £2,387£2,567£2,899£3,239£3,667£14,759
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£2,391£2,570£9,399£14,842£19,107£48,308
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)2%3%9%15%19%47%