Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,176£19,464£19,950£20,449£21,062£100,101
Total Expenses£16,812£16,887£16,978£17,072£17,176£84,925
Profit Before Tax£2,364£2,577£2,972£3,377£3,886£15,176
Profit After Tax £1,915£2,087£2,407£2,735£3,148£12,293
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£1,918£2,091£8,907£14,338£18,588£45,842
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%