Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,476£19,768£20,262£20,769£21,392£101,667
Total Expenses£17,040£17,116£17,208£17,302£17,407£86,074
Profit Before Tax£2,436£2,653£3,054£3,466£3,985£15,594
Profit After Tax £1,973£2,149£2,474£2,808£3,227£12,631
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£1,976£2,152£9,074£14,589£18,905£46,696
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%