Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,309£23,891£24,608£116,952
Total Expenses£18,610£18,656£18,723£18,792£18,875£93,656
Profit Before Tax£3,794£4,085£4,585£5,099£5,733£23,296
Profit After Tax £3,073£3,308£3,714£4,130£4,644£18,870
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£3,077£3,312£11,714£18,410£23,647£60,161
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%