Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,828£22,155£22,709£23,277£23,975£113,945
Total Expenses£18,861£18,939£19,038£19,138£19,251£95,227
Profit Before Tax£2,967£3,216£3,672£4,139£4,725£18,719
Profit After Tax £2,404£2,605£2,974£3,352£3,827£15,162
Change In Property Value£4£4£7,399£13,207£17,575£38,189
Net Return£2,407£2,609£10,373£16,560£21,402£53,351
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%