Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,652£20,962£21,486£22,023£22,684£107,806
Total Expenses£17,951£18,028£18,124£18,221£18,330£90,655
Profit Before Tax£2,701£2,933£3,362£3,802£4,354£17,151
Profit After Tax £2,187£2,376£2,723£3,079£3,526£13,892
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£2,191£2,380£9,723£15,575£20,154£50,022
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%14%18%45%