Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,808£21,120£21,648£22,189£22,855£108,621
Total Expenses£18,562£18,639£18,735£18,833£18,942£93,712
Profit Before Tax£2,246£2,481£2,913£3,356£3,913£14,908
Profit After Tax £1,819£2,009£2,360£2,719£3,169£12,076
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£1,823£2,013£9,660£15,749£20,509£49,754
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%43%