Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,088£23,434£24,020£24,621£25,359£120,522
Total Expenses£20,377£20,458£20,559£20,663£20,780£102,836
Profit Before Tax£2,711£2,977£3,461£3,958£4,580£17,686
Profit After Tax £2,196£2,411£2,803£3,206£3,710£14,326
Change In Property Value£4£4£8,100£14,459£19,240£41,807
Net Return£2,200£2,415£10,903£17,664£22,950£56,133
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%43%