Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,136£20,438£20,949£21,473£22,117£105,113
Total Expenses£17,106£17,183£17,277£17,373£17,480£86,418
Profit Before Tax£3,030£3,255£3,672£4,100£4,637£18,694
Profit After Tax £2,454£2,637£2,975£3,321£3,756£15,142
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£2,457£2,640£9,575£15,102£19,433£49,208
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%47%