Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£17,331£17,408£17,502£17,599£17,707£87,548
Profit Before Tax£3,069£3,298£3,721£4,155£4,700£18,943
Profit After Tax £2,486£2,672£3,014£3,365£3,807£15,344
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£2,489£2,675£9,714£15,325£19,722£49,925
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%19%47%