Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,180£21,498£22,035£22,586£23,264£110,562
Total Expenses£19,393£19,471£19,567£19,666£19,777£97,874
Profit Before Tax£1,787£2,027£2,468£2,920£3,487£12,689
Profit After Tax £1,448£1,642£1,999£2,365£2,824£10,278
Change In Property Value£7,700£7,854£16,022£20,829£21,870£74,275
Net Return£9,148£9,496£18,021£23,194£24,695£84,553
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)7%8%15%19%20%69%