Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,064£20,365£20,874£21,396£22,038£104,737
Total Expenses£17,496£17,572£17,666£17,762£17,869£88,364
Profit Before Tax£2,568£2,793£3,208£3,634£4,169£16,372
Profit After Tax £2,080£2,262£2,599£2,944£3,377£13,262
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£2,084£2,266£9,399£15,082£19,529£48,359
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%