Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,240£21,559£22,098£22,650£23,330£110,876
Total Expenses£18,407£18,485£18,582£18,681£18,791£92,946
Profit Before Tax£2,833£3,074£3,516£3,969£4,538£17,930
Profit After Tax £2,295£2,490£2,848£3,215£3,676£14,523
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£2,298£2,493£10,048£16,067£20,779£51,685
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%14%18%45%